{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Front page","Model Summary","Model Formatting","Control sheet","CBA Summary","Benefits","Costs","Outputs","Modification feeder calcs->","RCV & totex growth rates","RCV & totex projections","RCV weights","Merger Weightings","Simulation calcs->","Merger calcs","Modelled efficiency (detailed)","Simulation (Ascending)","Simulation (Descending)","Probability matrix calcs->","P.matrix (16 cos)","Live matrices","TOTEX","OPEX","CAPEX","TOTEX (Q)","OPEX (Q)","CAPEX (Q)","Base data->","Totex Inputs PR99-PR09","PR14 Efficiency Rank","PR19 Efficiency Rank"],"not_rendered":{"charts":13,"images":0,"macros":1,"external_links":5,"defined_names":164,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Front page","index":0,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Front page"}]
[]
[null,"Model name:","Company-Specific Adjustment Cost Benefit Model"]
[null,"Version number:","3.0"]
[null,"Filename:",{"$f":"SUBSTITUTE(LEFT(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"))-1),\"[\",\"\")","v":"C:\\Personal\\Projects\\e) CSA tests\\PR19 Final model\\Final publication outputs\\Company-Specific Adjustment CBA Model (Final for publication).xlsm"}]
[null,"Date:","2019-01-05"]
[]
[null,"Contact information:","Martin Malinowski"]
[null,null,"martin.malinowski@ofwat.gsi.gov.uk"]
[]
[null,"Summary of model:","The purpose of this model is to forecast potential long-term benchmarking benefits which may arise from allowing a small water only company a Company-Specific Adjustment to its allowed cost of debt. \nThe model also forecasts costs to customers of allowing this uplift, and combines the two figures into a 2017/18 net present value. "]
[]
[null,"Instructions:","Users should alter user-defined inputs in the control sheet and then operate macros 1) and 2) in the tab 'Control Sheet'. "]
[null,null,"It is recommended to shut down other workbooks and instances of Excel before running macros on the Control sheet"]
[null,null,"The runtime of the model depends on how many trials are selected when prompted immediately after running Macro 1) and processor speed. It is advised to try a small number of trials to begin with. "]

{"sheet":"Model Summary","index":1,"n_rows":39,"n_cols":3,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Model Summary"}]
["This worksheet contains a high level explanation of every worksheet in the model and what its function is"]
[]
[null,"Tab:","Purpose:"]
[null,"Front page","Contact details, model build version."]
[null,"Model Summary","Explanations of the different worksheets."]
[null,"Model Formatting","Explanation of colour coding key used in the model"]
[null,"Control Sheet","Contains user-defined inputs required to run modelling simulations and gives an overview of the latest modelling run. "]
[null,"CBA Summary","Brings together cost and benefits data. Discounting and scaling of benefits is applied in this tab. "]
[null,"Benefits","Macro-written output sheet containing customer benefits impacts of merger permutations for all price controls across all trials."]
[null,"Costs","Calculates cost of providing proposed cost of debt uplift across 5 price controls"]
[null,"Outputs","Macro-written output sheet containing rank transitions data and efficiency scores for all price controls across all trials. "]
[]
[null,"Feeder calcs"]
[null,"RCV & totex growth rates","Source of assumptions about company-level RCV and water wholesale totex growth rates"]
[null,"RCV & totex projections","Extrapolates the future level of company-level RCV and industry base water totex, based on growth rate assumptions."]
[null,"RCV weights","Uses RCV projections to provide weights used to derive RCV-weighted average efficiency scores. "]
[null,"Merger weightings","Contains probabilities of each permutation of merger, adjusted for user-defined multipliers to reflect various contributory factors. "]
[]
[null,"Simulation calcs"]
[null,"Merger calcs","Macro-assisted sheet calculating totex benchmarking benefits from each possible permutation of merger and turns this into a probability-weighted benefits figure for each price control. "]
[null,"Modelled efficiency (detailed)","Source of the probability distribution used to simulate efficiency scores at future price controls"]
[null,"Simulation (Ascending)","Macro-assisted sheet which uses the probability matrices from the 'Live matrices' tab to determine changes of rank since the last control, starting from the 16th ranked company, and finishing at the 1st ranked company. "]
[null,"Simulation (Descending)","Macro-assisted sheet which uses the probability matrices from the 'Live matrices' tab to determine changes of rank since the last control, starting from the 1st ranked company, and finishing at the 16th ranked company. "]
[]
[null,"Probability matrix calcs"]
[null,"P. matrix (16 cos)","Contains the starting matrix used in the 'Simulation (Ascending)' and 'Simulation (Descending)' tabs to generate rank transitions. "]
[null,"Live matrices","Contains the matrices derived using the changes approach and transitions approach. Which the model uses is determined by a setting in the control sheet. "]
[null,"TOTEX","Contains the probability distribution of granular totex ranking changes used to populate the Changes matrix"]
[null,"OPEX","Contains the probability distribution of granular opex ranking changes used to derive the totex probability distribution. "]
[null,"CAPEX","Contains the probability distribution of granular capex ranking changes used to derive the totex probability distribution."]
[null,"TOTEX (Q)","Contains the probability distribution of quartile totex ranking changes used to populate the Changes matrix"]
[null,"OPEX (Q)","Contains the probability distribution of quartile opex ranking changes used to derive the totex probability distribution. "]
[null,"CAPEX (Q)","Contains the probability distribution of quartile capex ranking changes used to derive the totex probability distribution."]
[]
[null,"Base data"]
[null,"Totex inputs PR99-PR09","Opex and capex cost data from previous price controls used to derive rank change frequencies. "]
[null,"PR14 efficiency rank","PR14 efficiency scores derived using our econometric cost assessment models"]
[null,"PR19 efficiency rank","PR19 efficiency scores derived using our econometric cost assessment models"]

{"sheet":"Model Formatting","index":2,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Model Formatting"}]
["Explains use of colour coding in the model"]
[]
["CELL / ROW / COLUMN / TAB COLOUR"]
[]
[]
[]
[null,"Blue Font (no shade)",null,"Imported from another sheet / section"]
[null,"Green font (no shade)",null,"Explanatory text"]
[null,"Red Font (no shade)",null,"Exported to another sheet/section *"]
[]
[null,"Black Font (no shade)",null,"Neither imported nor exported"]
[]
[]
[null,null,null,"Input"]
[]
[null,null,null,"Copy"]
[]
[null,null,null,"Calculation"]
[]
[null,null,null,"Pre populated"]
[]
[null,null,null,"Macro-written cell or output sheet"]

{"sheet":"Control sheet","index":3,"n_rows":74,"n_cols":8,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Control sheet"}]
[]
[null,null,"< This macro populates the 'Outputs' sheet with data for 5 price controls ahead forecasting a) The distribution of efficiency scores, and b) Company changes in rank.(Tabs:'Simulation Ascending/Descending') Each 'trial' is 5 price controls. "]
[]
[]
[null,null,"< This macro uses the trials in the 'Outputs' sheet to assess what impact the target company would have on the UQ threshold if it were to merge another company by running a macro on the 'Merger calcs' sheet. \n"]
[null,null,"The outputs of this exercise for each price control in a 'trial' are a) a probability-weighted financial figure of 'avoided cost', and b) The company's rank. Each of these is written to the 'Benefits' tab. "]
[null,null,"This macro must be run each time a new company is selected, to properly model the benefits of retaining that company as a comparator."]
[]
[]
[]
[null,"Facts about the current modelling run","PR19","PR24","PR29","PR34","PR39","PR44"]
[null,null,"actual","forecast","forecast","forecast","forecast","forecast"]
[null,"Average rank",{"$f":"'CBA Summary'!C23","v":{"$error":"#N/A"}},{"$f":"'CBA Summary'!D23","v":{"$error":"#DIV/0!"}},{"$f":"'CBA Summary'!E23","v":{"$error":"#DIV/0!"}},{"$f":"'CBA Summary'!F23","v":{"$error":"#DIV/0!"}},{"$f":"'CBA Summary'!G23","v":{"$error":"#DIV/0!"}},{"$f":"'CBA Summary'!H23","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Number of trials:",{"$f":"Outputs!H1","v":0}]
[null,{"$f":"\"PV of costs (£m \"&C43&\" prices)\"","v":"PV of costs (£m 2017/18 prices)"},{"$f":"'CBA Summary'!C20","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Scaled 1/4","Scaled 2/4"]
[null,{"$f":"\"PV of benefits (£m \"&C43&\" prices)\"","v":"PV of benefits (£m 2017/18 prices)"},{"$f":"'CBA Summary'!C18","v":{"$error":"#DIV/0!"}},{"$f":"'CBA Summary'!D18","v":{"$error":"#DIV/0!"}},{"$f":"'CBA Summary'!E18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"\"NPV (£m, \"&C43&\" values and prices)\"","v":"NPV (£m, 2017/18 values and prices)"},{"$f":"C21-C18","v":{"$error":"#DIV/0!"}},{"$f":"D21-C18","v":{"$error":"#DIV/0!"}},{"$f":"E21-C18","v":{"$error":"#DIV/0!"}}]
[]
[null,"User-defined inputs:"]
[null,null,null,"Defaults for Ofwat base run:"]
[null,"Matrix derivation approach:",null,"Either Changes or Transitions"]
[null,"Post-merger efficiency score derivation:",null,"RCV-weighted"]
[null,"Company seeking a Company-Specific Adjustment:"]
[]
[null,"PR19 pre-efficiency challenge water wholesale totex (£,m 2017/18 prices)",{"$f":"'PR19 Efficiency Rank'!I22","v":16482.54715358606}]
[null,"PR24 RCV and totex annual growth rate as % of PR19",null,0.9]
[null,"PR29 RCV and totex annual growth rate as % of PR19",null,0.8]
[null,"PR34 RCV and totex annual growth rate as % of PR19",null,0.7]
[null,"PR39 RCV and totex annual growth rate as % of PR19",null,0.6]
[null,"PR44 RCV and totex annual growth rate as % of PR19",null,0.5]
[]
[null,"Notional gearing level",null,0.6]
[null,"Share of embedded debt in total",null,0.7]
[null,"CSA uplift on embedded debt"]
[null,"CSA uplift on new debt"]
[null,"Implied overall uplift on cost of debt",{"$f":"(C38*C39)+((1-C38)*C40)","v":0}]
[]
[null,"Base year (for PV calcs)","2017/18","2017/18"]
[null,"Real discount rate",3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Share of capex in totex",0.6,0.6]
[]
[]
[null,"User-defined multipliers for merger probabilities:"]
[]
[null,"Same company multiplier",0,"0% = companies cannot merge with themselves"]
[null,"WaSC-WoC multiplier",1,"100% = No higher or lower probability of WaSC-WoC merger"]
[null,"Adjoining/within multiplier",1,"100% = No higher or lower probability of mergers involving companies with overlapping or touching service areas "]
[null,"Gearing >70% multiplier",1,"100% = No higher or lower probability of merger with a company geared above 70% in 2017/18"]
[null,"Small company merger multiplier",0,"0% = small companies will not merge with each other"]
[]
[]
[null,null,"List of independent comparators (do not change)"]
[null,null,"ANH"]
[null,null,"NES"]
[null,null,"SRN"]
[null,null,"SVE"]
[null,null,"SWB"]
[null,null,"TMS"]
[null,null,"UUW"]
[null,null,"WSH"]
[null,null,"WSX"]
[null,null,"YKY"]
[null,null,"AFW"]
[null,null,"BRL"]
[null,null,"PRT"]
[null,null,"SES"]
[null,null,"SEW"]
[null,null,"SSC"]
[null,"Number of independent comparators, PR24-PR44",{"$f":"COUNTA(C58:C73)","v":16}]

{"sheet":"CBA Summary","index":4,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"CBA Summary"}]
["This sheet presents discounted cost-benefit results after both modelling macros have been run which are used to inform the estimate of net benefits to providing an uplift in NPV terms. "]
[]
["Company",{"$f":"'Control sheet'!C28","v":0}]
["Discount rate",{"$f":"'Control sheet'!C44","v":3.5000000000000003E-2}]
["Base year",{"$f":"'Control sheet'!C43","v":"2017/18"}]
[]
[null,null,"PR19","PR24","PR29","PR34","PR39","PR44"]
[null,"Midpoint","2022/23","2027/28","2032/33","2037/38","2042/43","2047/48"]
[null,"Years from base year",{"$f":"LEFT(C9,4)-LEFT($B$6,4)","v":5},10,15,20,25,30]
[null,"Discount factor",{"$f":"(1/(1+$B$5)^C10)","v":0.84197316685852419},0.70891881370977217,0.59689061862480497,0.50256588443167061,0.42314698926998884,0.35627841060230236]
[]
[null,"Cashflows"]
[null,"Benefits",0,{"$f":"AVERAGEIF(Benefits!$B:$B,\"Benefits\",Benefits!C:C)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Benefits!$B:$B,\"Benefits\",Benefits!D:D)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Benefits!$B:$B,\"Benefits\",Benefits!E:E)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Benefits!$B:$B,\"Benefits\",Benefits!F:F)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Benefits!$B:$B,\"Benefits\",Benefits!G:G)","v":{"$error":"#DIV/0!"}}]
[null,"Cost",{"$f":"TRANSPOSE(Costs!B16:B21)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Unadjusted","Scaled 1/4","Scaled: 2/4"]
[null,{"$f":"\"PV Benefits (\"&B6&\" prices & values)\"","v":"PV Benefits (2017/18 prices & values)"},{"$f":"SUMPRODUCT(C11:H11,C14:H14)","v":{"$error":"#DIV/0!"}},{"$f":"C18*(1/4)","v":{"$error":"#DIV/0!"}},{"$f":"C18*(2/4)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"\"PV Costs (\"&B6&\" prices & values)\"","v":"PV Costs (2017/18 prices & values)"},{"$f":"SUMPRODUCT(C11:H11,C15:H15)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(C11:H11,C15:H15)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(C11:H11,C15:H15)","v":{"$error":"#N/A"}}]
[null,"NPV",{"$f":"C18-C20","v":{"$error":"#DIV/0!"}},{"$f":"D18-D20","v":{"$error":"#DIV/0!"}},{"$f":"E18-E20","v":{"$error":"#DIV/0!"}}]
[]
[null,"Average rank",{"$f":"MATCH(B4,'Merger calcs'!G7:G22,0)","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Benefits!$B:$B,\"Rank\",Benefits!C:C)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Benefits!$B:$B,\"Rank\",Benefits!D:D)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Benefits!$B:$B,\"Rank\",Benefits!E:E)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Benefits!$B:$B,\"Rank\",Benefits!F:F)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Benefits!$B:$B,\"Rank\",Benefits!G:G)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Benefits","index":5,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["This sheet uses a macro to write the benefits of each CSA company for each trial and price control as well as the corresponding rank."]

{"sheet":"Costs","index":6,"n_rows":21,"n_cols":32,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,27,3,31],[3,2,3,6],[3,7,3,11],[3,12,3,16],[3,17,3,21],[3,22,3,26]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Costs"}]
["This sheet forecasts the cost of providing each company's proposed uplift for price controls PR19 - PR44"]
[]
["Company",{"$f":"'Control sheet'!C28","v":0},"PR19",null,null,null,null,"PR24",null,null,null,null,"PR29",null,null,null,null,"PR34",null,null,null,null,"PR39",null,null,null,null,"PR44"]
[null,null,1,{"$f":"C5+1","v":2},{"$f":"D5+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Units:","2020/21","2021/22","2022/23","2023/24","2024/25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
["RCV","£m, 2017/18 prices",{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,C5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,D5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,E5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,F5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,G5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,H5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,I5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,J5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,K5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,L5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,M5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,N5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,O5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,P5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,Q5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,R5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,S5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,T5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,U5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,V5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,W5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,X5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,Y5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,Z5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,AA5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,AB5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,AC5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,AD5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,AE5+6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$4,'RCV & totex projections'!$B$10:$AK$29,AF5+6,FALSE)","v":{"$error":"#N/A"}}]
["Notional gearing","%",{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0},{"$f":"'Control sheet'!$C$37","v":0}]
["Share of embedded debt","%",{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0},{"$f":"'Control sheet'!$C$38","v":0}]
["Uplift to embedded debt","%",{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0},{"$f":"'Control sheet'!$C$39","v":0}]
["Uplift to new debt","%",{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0},{"$f":"'Control sheet'!$C$40","v":0}]
["Cost (embedded debt only)","£m, 2017/18 prices",{"$f":"C7*C8*C9*C10","v":{"$error":"#N/A"}},{"$f":"D7*D8*D9*D10","v":{"$error":"#N/A"}},{"$f":"E7*E8*E9*E10","v":{"$error":"#N/A"}},{"$f":"F7*F8*F9*F10","v":{"$error":"#N/A"}},{"$f":"G7*G8*G9*G10","v":{"$error":"#N/A"}},{"$f":"H7*H8*H9*H10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Cost (new debt only)","£m, 2017/18 prices",{"$f":"C7*C8*(1-C9)*C11","v":{"$error":"#N/A"}},{"$f":"D7*D8*(1-D9)*D11","v":{"$error":"#N/A"}},{"$f":"E7*E8*(1-E9)*E11","v":{"$error":"#N/A"}},{"$f":"F7*F8*(1-F9)*F11","v":{"$error":"#N/A"}},{"$f":"G7*G8*(1-G9)*G11","v":{"$error":"#N/A"}},{"$f":"H7*H8*(1-H9)*H11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Total cost","£m, 2017/18 prices",{"$f":"SUM(C12:C13)","v":{"$error":"#N/A"}},{"$f":"SUM(D12:D13)","v":{"$error":"#N/A"}},{"$f":"SUM(E12:E13)","v":{"$error":"#N/A"}},{"$f":"SUM(F12:F13)","v":{"$error":"#N/A"}},{"$f":"SUM(G12:G13)","v":{"$error":"#N/A"}},{"$f":"SUM(H12:H13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["PR19 costs",{"$f":"SUM(C14:G14)","v":{"$error":"#N/A"}}]
["PR24 costs",{"$f":"SUM(H14:L14)","v":{"$error":"#N/A"}}]
["PR29 costs",{"$f":"SUM(M14:Q14)","v":{"$error":"#N/A"}}]
["PR34 costs",{"$f":"SUM(R14:V14)","v":{"$error":"#N/A"}}]
["PR39 costs",{"$f":"SUM(W14:AA14)","v":{"$error":"#N/A"}}]
["PR44 costs",{"$f":"SUM(AB14:AF14)","v":{"$error":"#N/A"}}]

{"sheet":"Outputs","index":7,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["This sheet uses a macro to write the rank transitions and efficiency scores for the 5 price controls of each trial"]

{"sheet":"Modification feeder calcs->","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"RCV & totex growth rates","index":9,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":false,"merged":[[3,17,3,18],[3,15,3,16],[3,13,3,14],[3,11,3,12],[3,9,3,10]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"RCV & totex growth rates"}]
["This sheet uses input assumptions to generate RCV and totex growth rates based on the forecast 2020-25 trend"]
[]
[null,"PR19 Growth rates (nominal)",null,null,null,null,null,null,null,"PR24 Growth rates",null,"PR29 Growth rates",null,"PR34 Growth rates",null,"PR39 Growth rates",null,"PR44 Growth rates"]
[null,null,null,null,null,null,null,null,null,"Scaling w.r.t. PR19",{"$f":"'Control sheet'!C31","v":0},"Scaling w.r.t. PR19",{"$f":"'Control sheet'!C32","v":0},"Scaling w.r.t. PR19",{"$f":"'Control sheet'!C33","v":0},"Scaling w.r.t. PR19",{"$f":"'Control sheet'!C34","v":0},"Scaling w.r.t. PR19",{"$f":"'Control sheet'!C35","v":0}]
[null,1,{"$f":"B6+1","v":2},{"$f":"C6+1","v":3},4,5,6,7,8,{"$f":"I6+1","v":9},10,11,12,13,14,15,16,17,18]
[null,"Company","Company","2020-21","2021-22","2022-23","2023-24","2024-25","CAGR",null,"CAGR",null,"CAGR",null,"CAGR",null,"CAGR",null,"CAGR"]
[null,"AFW","AFW",{"$f":"VLOOKUP($B8,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":1207.5769178908699},{"$f":"VLOOKUP($B8,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":1264.3048557950599},{"$f":"VLOOKUP($B8,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":1307.00089173228},{"$f":"VLOOKUP($B8,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":1327.5702804407399},{"$f":"VLOOKUP($B8,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":1324.46134672382},{"$f":"((H8/D8)^(1/5))-1","v":1.8649783057383074E-2},null,{"$f":"$I8*$K$5","v":0},null,{"$f":"$I8*$M$5","v":0},null,{"$f":"$I8*$O$5","v":0},null,{"$f":"$I8*$Q$5","v":0},null,{"$f":"$I8*$S$5","v":0}]
[null,"BRL","BRL",{"$f":"VLOOKUP($B9,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":526.42548440291796},{"$f":"VLOOKUP($B9,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":524.74391780291796},{"$f":"VLOOKUP($B9,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":523.67751040291796},{"$f":"VLOOKUP($B9,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":522.41609220291798},{"$f":"VLOOKUP($B9,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":521.96864410291801},{"$f":"((H9/D9)^(1/5))-1","v":-1.6990098755680361E-3},null,{"$f":"$I9*$K$5","v":0},null,{"$f":"$I9*$M$5","v":0},null,{"$f":"$I9*$O$5","v":0},null,{"$f":"$I9*$Q$5","v":0},null,{"$f":"$I9*$S$5","v":0}]
[null,"DVW","DVW"]
[null,"PRT","PRT",{"$f":"VLOOKUP($B11,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":157.27076710881701},{"$f":"VLOOKUP($B11,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":165.700616608817},{"$f":"VLOOKUP($B11,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":174.639736208817},{"$f":"VLOOKUP($B11,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":196.019304208817},{"$f":"VLOOKUP($B11,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":220.265593108817},6.9694422990367544E-2,null,{"$f":"$I11*$K$5","v":0},null,0,null,0,null,0,null,0]
[null,"SES","SES",{"$f":"VLOOKUP($B12,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":259.36603867234402},{"$f":"VLOOKUP($B12,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":271.53600347234402},{"$f":"VLOOKUP($B12,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":278.27607347234402},{"$f":"VLOOKUP($B12,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":279.21860747234399},{"$f":"VLOOKUP($B12,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":279.05267607234401},1.4739617689531581E-2,null,0,null,0,null,0,null,0,null,0]
[null,"SEW","SEW",{"$f":"VLOOKUP($B13,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":1339.0381073629801},{"$f":"VLOOKUP($B13,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":1370.6773064771301},{"$f":"VLOOKUP($B13,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":1409.95635730607},{"$f":"VLOOKUP($B13,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":1426.16617193621},{"$f":"VLOOKUP($B13,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":1449.2094447158199},1.5939026702603831E-2,null,0,null,0,null,0,null,0,null,0]
[null,"SSC","SSC",{"$f":"VLOOKUP($B14,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":393.22953782303699},{"$f":"VLOOKUP($B14,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":419.36519889183899},{"$f":"VLOOKUP($B14,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":445.22138176993002},{"$f":"VLOOKUP($B14,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":446.87175208015401},{"$f":"VLOOKUP($B14,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":451.52336449581702},2.8032439644563034E-2,null,0,null,0,null,0,null,0,null,0]
[null,"ANH","ANH",{"$f":"VLOOKUP($B15,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":7717.3590273768395},{"$f":"VLOOKUP($B15,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":7981.0232508745703},{"$f":"VLOOKUP($B15,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":8291.7336425834492},{"$f":"VLOOKUP($B15,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":8681.8453207748498},{"$f":"VLOOKUP($B15,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":8866.0715043920809},2.814058974913336E-2,null,0,null,0,null,0,null,0,null,0]
[null,"NES","NES",{"$f":"VLOOKUP($B16,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":4008.48858337198},{"$f":"VLOOKUP($B16,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":4080.8829074719802},{"$f":"VLOOKUP($B16,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":4175.9330888719796},{"$f":"VLOOKUP($B16,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":4310.4803408719799},{"$f":"VLOOKUP($B16,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":4360.03526297198},1.6955314294987645E-2,null,0,null,0,null,0,null,0,null,0]
[null,"SRN","SRN",{"$f":"VLOOKUP($B17,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":4911.9317736150197},{"$f":"VLOOKUP($B17,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":5124.1471533150198},{"$f":"VLOOKUP($B17,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":5342.6784182150204},{"$f":"VLOOKUP($B17,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":5417.4962582150101},{"$f":"VLOOKUP($B17,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":5440.5535953150202},2.0653086927040931E-2,null,0,null,0,null,0,null,0,null,0]
[null,"SVE","SVT",{"$f":"VLOOKUP($B18,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":8950.9955793480294},{"$f":"VLOOKUP($B18,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":8979.6268582033808},{"$f":"VLOOKUP($B18,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":9030.5503379453494},{"$f":"VLOOKUP($B18,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":9075.0388357067695},{"$f":"VLOOKUP($B18,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":9051.9031593997897},2.2445683691212359E-3,null,0,null,0,null,0,null,0,null,0]
[null,"SWT","SWT"]
[null,"BWH","BWH"]
[null,"SWB","SWB",{"$f":"VLOOKUP($B21,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":3243.8882320958201},{"$f":"VLOOKUP($B21,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":3239.1125118958198},{"$f":"VLOOKUP($B21,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":3239.0274971958202},{"$f":"VLOOKUP($B21,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":3230.7288963958199},{"$f":"VLOOKUP($B21,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":3207.8226351958301},-2.2335582349587435E-3,null,0,null,0,null,0,null,0,null,0]
[null,"TMS","TMS",{"$f":"VLOOKUP($B22,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":14437.4849930784},{"$f":"VLOOKUP($B22,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":15221.5003956004},{"$f":"VLOOKUP($B22,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":15954.2987347662},{"$f":"VLOOKUP($B22,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":16437.6635279662},{"$f":"VLOOKUP($B22,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":16820.925314836801},3.1030866908988042E-2,null,0,null,0,null,0,null,0,null,0]
[null,"UUW","UUW",{"$f":"VLOOKUP($B23,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":11163.497531582099},{"$f":"VLOOKUP($B23,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":11054.6140980783},{"$f":"VLOOKUP($B23,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":10888.9308487609},{"$f":"VLOOKUP($B23,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":10870.5976953834},{"$f":"VLOOKUP($B23,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":10770.6905753215},-7.1385381977971951E-3,null,0,null,0,null,0,null,0,null,0]
[null,"WSH","WSH",{"$f":"VLOOKUP($B24,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":5817.1696367721497},{"$f":"VLOOKUP($B24,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":5941.7085568721504},{"$f":"VLOOKUP($B24,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":6064.2351550721496},{"$f":"VLOOKUP($B24,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":6160.6875078721496},{"$f":"VLOOKUP($B24,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":6243.2837209721501},1.4238912083452071E-2,null,0,null,0,null,0,null,0,null,0]
[null,"WSX","WSX",{"$f":"VLOOKUP($B25,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":3187.6413449779102},{"$f":"VLOOKUP($B25,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":3275.7200939665199},{"$f":"VLOOKUP($B25,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":3369.8623793929401},{"$f":"VLOOKUP($B25,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":3435.6087210566898},{"$f":"VLOOKUP($B25,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":3472.98575492805},1.729453202309883E-2,null,0,null,0,null,0,null,0,null,0]
[null,"YKY","YKY",{"$f":"VLOOKUP($B26,'RCV & totex projections'!$B$10:$M$30,7,FALSE)","v":6867.1861235974502},{"$f":"VLOOKUP($B26,'RCV & totex projections'!$B$10:$M$30,8,FALSE)","v":7200.7571611974499},{"$f":"VLOOKUP($B26,'RCV & totex projections'!$B$10:$M$30,9,FALSE)","v":7423.9634052974498},{"$f":"VLOOKUP($B26,'RCV & totex projections'!$B$10:$M$30,10,FALSE)","v":7500.95185129745},{"$f":"VLOOKUP($B26,'RCV & totex projections'!$B$10:$M$30,11,FALSE)","v":7424.87913189745},1.5738967646022006E-2,null,0,null,0,null,0,null,0,null,0]
[null,null,"SECTOR",{"$f":"SUM(D8:D26)-D21","v":70944.661446980841},{"$f":"SUM(E8:E26)-E21","v":72876.308374627886},{"$f":"SUM(F8:F26)-F21","v":74680.957961797802},{"$f":"SUM(G8:G26)-G21","v":76088.632267485693},{"$f":"SUM(H8:H26)-H21","v":76697.80908925437},1.5716827560737778E-2,null,0,null,0,null,0,null,0,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"`"]

{"sheet":"RCV & totex projections","index":10,"n_rows":34,"n_cols":37,"rows_kept":34,"cut":false,"hidden":false,"merged":[[32,32,32,36],[4,2,4,6],[32,2,32,6],[32,7,32,11],[32,12,32,16],[32,17,32,21],[32,22,32,26],[32,27,32,31],[4,32,4,36],[4,7,4,11],[4,12,4,16],[4,17,4,21],[4,22,4,26],[4,27,4,31]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"RCV & totex projections"}]
["This sheet uses assumptions on RCV and totex growth to generate a forecast profile of RCV growth and pre-efficiency challeng totex for each control"]
[]
[]
[null,null,"PR14",null,null,null,null,"PR19",null,null,null,null,"PR24",null,null,null,null,"PR29",null,null,null,null,"PR34",null,null,null,null,"PR39",null,null,null,null,"PR44"]
[null,"RCV",null,null,"Outturn","Extrapolation","Extrapolation","Business plan submission","Business plan submission","Business plan submission","Business plan submission","Business plan submission","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast","Extrapolated forecast"]
[null,null,null,null,"(£m, March 2018 prices)",null,null,"(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)","(£m, 2017/18 prices)"]
[null,1,2,3,4,5,{"$f":"F8+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"AFW",null,null,1207.1349565947044,{"$f":"E10*(1+VLOOKUP(B10,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":1229.6477616561792},{"$f":"F10*(1+VLOOKUP(B10,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":1252.5804256480637},1207.5769178908699,1264.3048557950599,1307.00089173228,1327.5702804407399,1324.46134672382,{"$f":"L10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":1324.46134672382},{"$f":"M10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":1324.46134672382},{"$f":"N10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":1324.46134672382},{"$f":"O10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":1324.46134672382},{"$f":"P10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":1324.46134672382},{"$f":"Q10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":1324.46134672382},{"$f":"R10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":1324.46134672382},{"$f":"S10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":1324.46134672382},{"$f":"T10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":1324.46134672382},{"$f":"U10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":1324.46134672382},{"$f":"V10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":1324.46134672382},{"$f":"W10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":1324.46134672382},{"$f":"X10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":1324.46134672382},{"$f":"Y10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":1324.46134672382},{"$f":"Z10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":1324.46134672382},{"$f":"AA10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":1324.46134672382},{"$f":"AB10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":1324.46134672382},{"$f":"AC10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":1324.46134672382},{"$f":"AD10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":1324.46134672382},{"$f":"AE10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":1324.46134672382},{"$f":"AF10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":1324.46134672382},{"$f":"AG10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":1324.46134672382},{"$f":"AH10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":1324.46134672382},{"$f":"AI10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":1324.46134672382},{"$f":"AJ10*(1+VLOOKUP($B10,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":1324.46134672382}]
[null,"BRL",null,null,502.26972589602161,{"$f":"E11*(1+VLOOKUP(B11,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":501.4163646715254},{"$f":"F11*(1+VLOOKUP(B11,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":500.56445331617704},526.42548440291796,524.74391780291796,523.67751040291796,522.41609220291798,521.96864410291801,{"$f":"L11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":521.96864410291801},{"$f":"M11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":521.96864410291801},{"$f":"N11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":521.96864410291801},{"$f":"O11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":521.96864410291801},{"$f":"P11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":521.96864410291801},{"$f":"Q11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":521.96864410291801},{"$f":"R11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":521.96864410291801},{"$f":"S11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":521.96864410291801},{"$f":"T11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":521.96864410291801},{"$f":"U11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":521.96864410291801},{"$f":"V11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":521.96864410291801},{"$f":"W11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":521.96864410291801},{"$f":"X11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":521.96864410291801},{"$f":"Y11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":521.96864410291801},{"$f":"Z11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":521.96864410291801},{"$f":"AA11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":521.96864410291801},{"$f":"AB11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":521.96864410291801},{"$f":"AC11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":521.96864410291801},{"$f":"AD11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":521.96864410291801},{"$f":"AE11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":521.96864410291801},{"$f":"AF11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":521.96864410291801},{"$f":"AG11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":521.96864410291801},{"$f":"AH11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":521.96864410291801},{"$f":"AI11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":521.96864410291801},{"$f":"AJ11*(1+VLOOKUP($B11,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":521.96864410291801}]
[null,"DVW",null,null,98.953418916422393]
[null,"PRT",null,null,144.21102241450319,{"$f":"E13*(1+VLOOKUP(B13,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":154.26172641053296},{"$f":"F13*(1+VLOOKUP(B13,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":165.012908422213},157.27076710881701,165.700616608817,174.639736208817,196.019304208817,220.265593108817,{"$f":"L13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":220.265593108817},{"$f":"M13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":220.265593108817},{"$f":"N13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":220.265593108817},{"$f":"O13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":220.265593108817},{"$f":"P13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":220.265593108817},{"$f":"Q13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":220.265593108817},{"$f":"R13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":220.265593108817},{"$f":"S13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":220.265593108817},{"$f":"T13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":220.265593108817},{"$f":"U13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":220.265593108817},{"$f":"V13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":220.265593108817},{"$f":"W13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":220.265593108817},{"$f":"X13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":220.265593108817},{"$f":"Y13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":220.265593108817},{"$f":"Z13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":220.265593108817},{"$f":"AA13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":220.265593108817},{"$f":"AB13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":220.265593108817},{"$f":"AC13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":220.265593108817},{"$f":"AD13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":220.265593108817},{"$f":"AE13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":220.265593108817},{"$f":"AF13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":220.265593108817},{"$f":"AG13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":220.265593108817},{"$f":"AH13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":220.265593108817},{"$f":"AI13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":220.265593108817},{"$f":"AJ13*(1+VLOOKUP($B13,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":220.265593108817}]
[null,"SES",null,null,250.03069503433736,{"$f":"E14*(1+VLOOKUP(B14,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":253.71605188979134},{"$f":"F14*(1+VLOOKUP(B14,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":257.45572949634425},259.36603867234402,271.53600347234402,278.27607347234402,279.21860747234399,279.05267607234401,{"$f":"L14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":279.05267607234401},{"$f":"M14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":279.05267607234401},{"$f":"N14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":279.05267607234401},{"$f":"O14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":279.05267607234401},{"$f":"P14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":279.05267607234401},{"$f":"Q14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":279.05267607234401},{"$f":"R14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":279.05267607234401},{"$f":"S14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":279.05267607234401},{"$f":"T14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":279.05267607234401},{"$f":"U14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":279.05267607234401},{"$f":"V14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":279.05267607234401},{"$f":"W14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":279.05267607234401},{"$f":"X14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":279.05267607234401},{"$f":"Y14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":279.05267607234401},{"$f":"Z14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":279.05267607234401},{"$f":"AA14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":279.05267607234401},{"$f":"AB14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":279.05267607234401},{"$f":"AC14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":279.05267607234401},{"$f":"AD14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":279.05267607234401},{"$f":"AE14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":279.05267607234401},{"$f":"AF14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":279.05267607234401},{"$f":"AG14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":279.05267607234401},{"$f":"AH14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":279.05267607234401},{"$f":"AI14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":279.05267607234401},{"$f":"AJ14*(1+VLOOKUP($B14,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":279.05267607234401}]
[null,"SEW",null,null,1307.5085722799834,{"$f":"E15*(1+VLOOKUP(B15,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":1328.3489863274374},{"$f":"F15*(1+VLOOKUP(B15,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":1349.5215762908872},1339.0381073629801,1370.6773064771301,1409.95635730607,1426.16617193621,1449.2094447158199,{"$f":"L15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":1449.2094447158199},{"$f":"M15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":1449.2094447158199},{"$f":"N15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":1449.2094447158199},{"$f":"O15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":1449.2094447158199},{"$f":"P15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":1449.2094447158199},{"$f":"Q15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":1449.2094447158199},{"$f":"R15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":1449.2094447158199},{"$f":"S15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":1449.2094447158199},{"$f":"T15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":1449.2094447158199},{"$f":"U15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":1449.2094447158199},{"$f":"V15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":1449.2094447158199},{"$f":"W15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":1449.2094447158199},{"$f":"X15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":1449.2094447158199},{"$f":"Y15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":1449.2094447158199},{"$f":"Z15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":1449.2094447158199},{"$f":"AA15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":1449.2094447158199},{"$f":"AB15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":1449.2094447158199},{"$f":"AC15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":1449.2094447158199},{"$f":"AD15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":1449.2094447158199},{"$f":"AE15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":1449.2094447158199},{"$f":"AF15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":1449.2094447158199},{"$f":"AG15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":1449.2094447158199},{"$f":"AH15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":1449.2094447158199},{"$f":"AI15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":1449.2094447158199},{"$f":"AJ15*(1+VLOOKUP($B15,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":1449.2094447158199}]
[null,"SSC",null,null,364.35093848695317,{"$f":"E16*(1+VLOOKUP(B16,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":374.56458417952859},{"$f":"F16*(1+VLOOKUP(B16,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":385.06454327853208},393.22953782303699,419.36519889183899,445.22138176993002,446.87175208015401,451.52336449581702,{"$f":"L16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":451.52336449581702},{"$f":"M16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":451.52336449581702},{"$f":"N16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":451.52336449581702},{"$f":"O16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":451.52336449581702},{"$f":"P16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":451.52336449581702},{"$f":"Q16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":451.52336449581702},{"$f":"R16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":451.52336449581702},{"$f":"S16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":451.52336449581702},{"$f":"T16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":451.52336449581702},{"$f":"U16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":451.52336449581702},{"$f":"V16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":451.52336449581702},{"$f":"W16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":451.52336449581702},{"$f":"X16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":451.52336449581702},{"$f":"Y16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":451.52336449581702},{"$f":"Z16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":451.52336449581702},{"$f":"AA16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":451.52336449581702},{"$f":"AB16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":451.52336449581702},{"$f":"AC16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":451.52336449581702},{"$f":"AD16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":451.52336449581702},{"$f":"AE16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":451.52336449581702},{"$f":"AF16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":451.52336449581702},{"$f":"AG16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":451.52336449581702},{"$f":"AH16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":451.52336449581702},{"$f":"AI16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":451.52336449581702},{"$f":"AJ16*(1+VLOOKUP($B16,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":451.52336449581702}]
[null,"ANH",null,null,7722.2092214286695,{"$f":"E17*(1+VLOOKUP(B17,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":7939.5167430858683},{"$f":"F17*(1+VLOOKUP(B17,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":8162.9394265594228},7717.3590273768395,7981.0232508745703,8291.7336425834492,8681.8453207748498,8866.0715043920809,{"$f":"L17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":8866.0715043920809},{"$f":"M17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":8866.0715043920809},{"$f":"N17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":8866.0715043920809},{"$f":"O17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":8866.0715043920809},{"$f":"P17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":8866.0715043920809},{"$f":"Q17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":8866.0715043920809},{"$f":"R17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":8866.0715043920809},{"$f":"S17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":8866.0715043920809},{"$f":"T17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":8866.0715043920809},{"$f":"U17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":8866.0715043920809},{"$f":"V17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":8866.0715043920809},{"$f":"W17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":8866.0715043920809},{"$f":"X17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":8866.0715043920809},{"$f":"Y17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":8866.0715043920809},{"$f":"Z17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":8866.0715043920809},{"$f":"AA17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":8866.0715043920809},{"$f":"AB17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":8866.0715043920809},{"$f":"AC17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":8866.0715043920809},{"$f":"AD17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":8866.0715043920809},{"$f":"AE17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":8866.0715043920809},{"$f":"AF17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":8866.0715043920809},{"$f":"AG17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":8866.0715043920809},{"$f":"AH17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":8866.0715043920809},{"$f":"AI17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":8866.0715043920809},{"$f":"AJ17*(1+VLOOKUP($B17,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":8866.0715043920809}]
[null,"NES",null,null,4182.2549241160787,{"$f":"E18*(1+VLOOKUP(B18,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":4253.1663708162268},{"$f":"F18*(1+VLOOKUP(B18,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":4325.2801433822879},4008.48858337198,4080.8829074719802,4175.9330888719796,4310.4803408719799,4360.03526297198,{"$f":"L18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":4360.03526297198},{"$f":"M18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":4360.03526297198},{"$f":"N18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":4360.03526297198},{"$f":"O18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":4360.03526297198},{"$f":"P18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":4360.03526297198},{"$f":"Q18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":4360.03526297198},{"$f":"R18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":4360.03526297198},{"$f":"S18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":4360.03526297198},{"$f":"T18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":4360.03526297198},{"$f":"U18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":4360.03526297198},{"$f":"V18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":4360.03526297198},{"$f":"W18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":4360.03526297198},{"$f":"X18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":4360.03526297198},{"$f":"Y18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":4360.03526297198},{"$f":"Z18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":4360.03526297198},{"$f":"AA18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":4360.03526297198},{"$f":"AB18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":4360.03526297198},{"$f":"AC18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":4360.03526297198},{"$f":"AD18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":4360.03526297198},{"$f":"AE18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":4360.03526297198},{"$f":"AF18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":4360.03526297198},{"$f":"AG18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":4360.03526297198},{"$f":"AH18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":4360.03526297198},{"$f":"AI18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":4360.03526297198},{"$f":"AJ18*(1+VLOOKUP($B18,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":4360.03526297198}]
[null,"SRN",null,null,4864.7424244939566,{"$f":"E19*(1+VLOOKUP(B19,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":4965.2143726646946},{"$f":"F19*(1+VLOOKUP(B19,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":5067.7613767147313},4911.9317736150197,5124.1471533150198,5342.6784182150204,5417.4962582150101,5440.5535953150202,{"$f":"L19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":5440.5535953150202},{"$f":"M19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":5440.5535953150202},{"$f":"N19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":5440.5535953150202},{"$f":"O19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":5440.5535953150202},{"$f":"P19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":5440.5535953150202},{"$f":"Q19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":5440.5535953150202},{"$f":"R19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":5440.5535953150202},{"$f":"S19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":5440.5535953150202},{"$f":"T19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":5440.5535953150202},{"$f":"U19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":5440.5535953150202},{"$f":"V19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":5440.5535953150202},{"$f":"W19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":5440.5535953150202},{"$f":"X19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":5440.5535953150202},{"$f":"Y19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":5440.5535953150202},{"$f":"Z19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":5440.5535953150202},{"$f":"AA19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":5440.5535953150202},{"$f":"AB19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":5440.5535953150202},{"$f":"AC19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":5440.5535953150202},{"$f":"AD19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":5440.5535953150202},{"$f":"AE19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":5440.5535953150202},{"$f":"AF19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":5440.5535953150202},{"$f":"AG19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":5440.5535953150202},{"$f":"AH19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":5440.5535953150202},{"$f":"AI19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":5440.5535953150202},{"$f":"AJ19*(1+VLOOKUP($B19,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":5440.5535953150202}]
[null,"SVT",null,null,8739.957640261513]
[null,"SVE",null,null,{"$f":"E12+E20","v":8838.9110591779354},{"$f":"E21*(1+VLOOKUP(B21,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":8858.750599358842},{"$f":"F21*(1+VLOOKUP(B21,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":8878.6346707440971},8950.9955793480294,8979.6268582033808,9030.5503379453494,9075.0388357067695,9051.9031593997897,{"$f":"L21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":9051.9031593997897},{"$f":"M21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":9051.9031593997897},{"$f":"N21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":9051.9031593997897},{"$f":"O21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":9051.9031593997897},{"$f":"P21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":9051.9031593997897},{"$f":"Q21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":9051.9031593997897},{"$f":"R21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":9051.9031593997897},{"$f":"S21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":9051.9031593997897},{"$f":"T21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":9051.9031593997897},{"$f":"U21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":9051.9031593997897},{"$f":"V21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":9051.9031593997897},{"$f":"W21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":9051.9031593997897},{"$f":"X21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":9051.9031593997897},{"$f":"Y21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":9051.9031593997897},{"$f":"Z21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":9051.9031593997897},{"$f":"AA21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":9051.9031593997897},{"$f":"AB21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":9051.9031593997897},{"$f":"AC21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":9051.9031593997897},{"$f":"AD21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":9051.9031593997897},{"$f":"AE21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":9051.9031593997897},{"$f":"AF21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":9051.9031593997897},{"$f":"AG21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":9051.9031593997897},{"$f":"AH21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":9051.9031593997897},{"$f":"AI21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":9051.9031593997897},{"$f":"AJ21*(1+VLOOKUP($B21,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":9051.9031593997897}]
[null,"SWT"]
[null,"BWH"]
[null,"SWB",null,null,3431.2141355409058,{"$f":"E24*(1+VLOOKUP(B24,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":3423.5503189525616},{"$f":"F24*(1+VLOOKUP(B24,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":3415.9036199448697},3243.8882320958201,3239.1125118958198,3239.0274971958202,3230.7288963958199,3207.8226351958301,{"$f":"L24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":3207.8226351958301},{"$f":"M24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":3207.8226351958301},{"$f":"N24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":3207.8226351958301},{"$f":"O24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":3207.8226351958301},{"$f":"P24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":3207.8226351958301},{"$f":"Q24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":3207.8226351958301},{"$f":"R24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":3207.8226351958301},{"$f":"S24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":3207.8226351958301},{"$f":"T24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":3207.8226351958301},{"$f":"U24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":3207.8226351958301},{"$f":"V24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":3207.8226351958301},{"$f":"W24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":3207.8226351958301},{"$f":"X24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":3207.8226351958301},{"$f":"Y24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":3207.8226351958301},{"$f":"Z24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":3207.8226351958301},{"$f":"AA24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":3207.8226351958301},{"$f":"AB24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":3207.8226351958301},{"$f":"AC24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":3207.8226351958301},{"$f":"AD24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":3207.8226351958301},{"$f":"AE24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":3207.8226351958301},{"$f":"AF24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":3207.8226351958301},{"$f":"AG24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":3207.8226351958301},{"$f":"AH24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":3207.8226351958301},{"$f":"AI24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":3207.8226351958301},{"$f":"AJ24*(1+VLOOKUP($B24,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":3207.8226351958301}]
[null,"TMS",null,null,13704.806808117126,{"$f":"E25*(1+VLOOKUP(B25,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":14130.078844193202},{"$f":"F25*(1+VLOOKUP(B25,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":14568.547440220869},14437.4849930784,15221.5003956004,15954.2987347662,16437.6635279662,16820.925314836801,{"$f":"L25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":16820.925314836801},{"$f":"M25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":16820.925314836801},{"$f":"N25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":16820.925314836801},{"$f":"O25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":16820.925314836801},{"$f":"P25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":16820.925314836801},{"$f":"Q25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":16820.925314836801},{"$f":"R25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":16820.925314836801},{"$f":"S25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":16820.925314836801},{"$f":"T25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":16820.925314836801},{"$f":"U25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":16820.925314836801},{"$f":"V25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":16820.925314836801},{"$f":"W25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":16820.925314836801},{"$f":"X25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":16820.925314836801},{"$f":"Y25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":16820.925314836801},{"$f":"Z25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":16820.925314836801},{"$f":"AA25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":16820.925314836801},{"$f":"AB25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":16820.925314836801},{"$f":"AC25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":16820.925314836801},{"$f":"AD25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":16820.925314836801},{"$f":"AE25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":16820.925314836801},{"$f":"AF25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":16820.925314836801},{"$f":"AG25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":16820.925314836801},{"$f":"AH25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":16820.925314836801},{"$f":"AI25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":16820.925314836801},{"$f":"AJ25*(1+VLOOKUP($B25,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":16820.925314836801}]
[null,"UUW",null,null,11009.942702406326,{"$f":"E26*(1+VLOOKUP(B26,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":10931.34780586964},{"$f":"F26*(1+VLOOKUP(B26,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":10853.313962004033},11163.497531582099,11054.6140980783,10888.9308487609,10870.5976953834,10770.6905753215,{"$f":"L26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":10770.6905753215},{"$f":"M26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":10770.6905753215},{"$f":"N26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":10770.6905753215},{"$f":"O26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":10770.6905753215},{"$f":"P26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":10770.6905753215},{"$f":"Q26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":10770.6905753215},{"$f":"R26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":10770.6905753215},{"$f":"S26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":10770.6905753215},{"$f":"T26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":10770.6905753215},{"$f":"U26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":10770.6905753215},{"$f":"V26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":10770.6905753215},{"$f":"W26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":10770.6905753215},{"$f":"X26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":10770.6905753215},{"$f":"Y26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":10770.6905753215},{"$f":"Z26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":10770.6905753215},{"$f":"AA26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":10770.6905753215},{"$f":"AB26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":10770.6905753215},{"$f":"AC26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":10770.6905753215},{"$f":"AD26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":10770.6905753215},{"$f":"AE26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":10770.6905753215},{"$f":"AF26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":10770.6905753215},{"$f":"AG26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":10770.6905753215},{"$f":"AH26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":10770.6905753215},{"$f":"AI26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":10770.6905753215},{"$f":"AJ26*(1+VLOOKUP($B26,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":10770.6905753215}]
[null,"WSH",null,null,5468.5453672033927,{"$f":"E27*(1+VLOOKUP(B27,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":5546.4115039113713},{"$f":"F27*(1+VLOOKUP(B27,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":5625.3863696942126},5817.1696367721497,5941.7085568721504,6064.2351550721496,6160.6875078721496,6243.2837209721501,{"$f":"L27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":6243.2837209721501},{"$f":"M27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":6243.2837209721501},{"$f":"N27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":6243.2837209721501},{"$f":"O27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":6243.2837209721501},{"$f":"P27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":6243.2837209721501},{"$f":"Q27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":6243.2837209721501},{"$f":"R27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":6243.2837209721501},{"$f":"S27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":6243.2837209721501},{"$f":"T27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":6243.2837209721501},{"$f":"U27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":6243.2837209721501},{"$f":"V27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":6243.2837209721501},{"$f":"W27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":6243.2837209721501},{"$f":"X27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":6243.2837209721501},{"$f":"Y27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":6243.2837209721501},{"$f":"Z27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":6243.2837209721501},{"$f":"AA27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":6243.2837209721501},{"$f":"AB27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":6243.2837209721501},{"$f":"AC27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":6243.2837209721501},{"$f":"AD27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":6243.2837209721501},{"$f":"AE27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":6243.2837209721501},{"$f":"AF27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":6243.2837209721501},{"$f":"AG27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":6243.2837209721501},{"$f":"AH27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":6243.2837209721501},{"$f":"AI27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":6243.2837209721501},{"$f":"AJ27*(1+VLOOKUP($B27,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":6243.2837209721501}]
[null,"WSX",null,null,3109.4504489602546,{"$f":"E28*(1+VLOOKUP(B28,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":3163.2269393240367},{"$f":"F28*(1+VLOOKUP(B28,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":3217.9334689225052},3187.6413449779102,3275.7200939665199,3369.8623793929401,3435.6087210566898,3472.98575492805,{"$f":"L28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":3472.98575492805},{"$f":"M28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":3472.98575492805},{"$f":"N28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":3472.98575492805},{"$f":"O28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":3472.98575492805},{"$f":"P28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":3472.98575492805},{"$f":"Q28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":3472.98575492805},{"$f":"R28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":3472.98575492805},{"$f":"S28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":3472.98575492805},{"$f":"T28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":3472.98575492805},{"$f":"U28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":3472.98575492805},{"$f":"V28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":3472.98575492805},{"$f":"W28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":3472.98575492805},{"$f":"X28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":3472.98575492805},{"$f":"Y28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":3472.98575492805},{"$f":"Z28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":3472.98575492805},{"$f":"AA28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":3472.98575492805},{"$f":"AB28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":3472.98575492805},{"$f":"AC28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":3472.98575492805},{"$f":"AD28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":3472.98575492805},{"$f":"AE28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":3472.98575492805},{"$f":"AF28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":3472.98575492805},{"$f":"AG28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":3472.98575492805},{"$f":"AH28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":3472.98575492805},{"$f":"AI28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":3472.98575492805},{"$f":"AJ28*(1+VLOOKUP($B28,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":3472.98575492805}]
[null,"YKY",null,null,6446.3248823847534,{"$f":"E29*(1+VLOOKUP(B29,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":6547.7833811443534},{"$f":"F29*(1+VLOOKUP(B29,'RCV & totex growth rates'!$B$8:$X$27,8,FALSE))","v":6650.8387319333451},6867.1861235974502,7200.7571611974499,7423.9634052974498,7500.95185129745,7424.87913189745,{"$f":"L29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":7424.87913189745},{"$f":"M29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":7424.87913189745},{"$f":"N29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":7424.87913189745},{"$f":"O29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":7424.87913189745},{"$f":"P29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,10,FALSE))","v":7424.87913189745},{"$f":"Q29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":7424.87913189745},{"$f":"R29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":7424.87913189745},{"$f":"S29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":7424.87913189745},{"$f":"T29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":7424.87913189745},{"$f":"U29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,12,FALSE))","v":7424.87913189745},{"$f":"V29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":7424.87913189745},{"$f":"W29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":7424.87913189745},{"$f":"X29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":7424.87913189745},{"$f":"Y29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":7424.87913189745},{"$f":"Z29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,14,FALSE))","v":7424.87913189745},{"$f":"AA29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":7424.87913189745},{"$f":"AB29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":7424.87913189745},{"$f":"AC29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":7424.87913189745},{"$f":"AD29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":7424.87913189745},{"$f":"AE29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,16,FALSE))","v":7424.87913189745},{"$f":"AF29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":7424.87913189745},{"$f":"AG29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":7424.87913189745},{"$f":"AH29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":7424.87913189745},{"$f":"AI29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":7424.87913189745},{"$f":"AJ29*(1+VLOOKUP($B29,'RCV & totex growth rates'!$B$8:$S$27,18,FALSE))","v":7424.87913189745}]
[null,"SECTOR",{"$f":"SUM(C10:C29)-C24","v":0},null,{"$f":"SUM(E10:E29)-E12-E20","v":72553.907884535904},{"$f":"SUM(F10:F29)","v":73601.002354455806},74676.738846572582,74188.549679076663,76115.420886523701,77919.985458993615,79319.361163881505,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,{"$f":"SUM(W10:W29)","v":79905.631724450199},79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199,79905.631724450199]
[null,null,null,null,{"$f":"E30-D30","v":72553.907884535904},1047.0944699199026,1075.7364921167755,-488.18916749591881,1926.8712074470386,1804.5645724699134,1399.3757048878906,586.27056056869333,0,0,0,0,0,0,0,0,0,0,{"$f":"W30-V30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-efficiency challenge Totex ",{"$f":"'PR14 Efficiency Rank'!N32","v":19452.153588001995},null,null,null,null,{"$f":"'Control sheet'!C30","v":16482.54715358606},null,null,null,null,{"$f":"H33*(1+'RCV & totex growth rates'!K27)^5","v":16482.54715358606},null,null,null,null,{"$f":"M33*(1+'RCV & totex growth rates'!M27)^5","v":16482.54715358606},null,null,null,null,{"$f":"R33*(1+'RCV & totex growth rates'!O27)^5","v":16482.54715358606},null,null,null,null,{"$f":"W33*(1+'RCV & totex growth rates'!Q27)^5","v":16482.54715358606},null,null,null,null,{"$f":"AB33*(1+'RCV & totex growth rates'!S27)^5","v":16482.54715358606}]
[null,"(£m, 2017/18 prices)"]

{"sheet":"RCV weights","index":11,"n_rows":261,"n_cols":19,"rows_kept":261,"cut":false,"hidden":false,"merged":[[3,4,3,6],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"RCV weights"}]
["This sheet is used to derive RCV-weighted average efficiency scores"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,"PR24",null,null,"PR29",null,null,"PR34",null,null,"PR39",null,null,"PR44"]
[null,"Company 1","Company 2","Merged entity","Midpoint. weight 1","Midpoint weight 2","Total (to derive final average)","Midpoint. weight 1","Midpoint weight 2","Total (to derive final average)","Midpoint. weight 1","Midpoint weight 2","Total (to derive final average)","Midpoint. weight 1","Midpoint weight 2","Total (to derive final average)","Midpoint. weight 1","Midpoint weight 2","Total (to derive final average)"]
[null,"SWB","SWB",{"$f":"CONCATENATE(B6,C6)","v":"SWBSWB"},{"$f":"VLOOKUP($B6,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C6,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"E6+F6","v":6415.6452703916602},{"$f":"VLOOKUP($B6,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C6,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"H6+I6","v":6415.6452703916602},{"$f":"VLOOKUP($B6,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C6,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"K6+L6","v":6415.6452703916602},{"$f":"VLOOKUP($B6,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C6,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"N6+O6","v":6415.6452703916602},{"$f":"VLOOKUP($B6,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C6,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"Q6+R6","v":6415.6452703916602}]
[null,"SWB","YKY","SWBYKY",{"$f":"VLOOKUP($B7,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C7,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"E7+F7","v":10632.70176709328},{"$f":"VLOOKUP($B7,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C7,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"H7+I7","v":10632.70176709328},{"$f":"VLOOKUP($B7,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C7,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"K7+L7","v":10632.70176709328},{"$f":"VLOOKUP($B7,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C7,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"N7+O7","v":10632.70176709328},{"$f":"VLOOKUP($B7,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C7,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"Q7+R7","v":10632.70176709328}]
[null,"SWB","AFW","SWBAFW",{"$f":"VLOOKUP($B8,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C8,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},4532.2839819196506,{"$f":"VLOOKUP($B8,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C8,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},4532.2839819196506,{"$f":"VLOOKUP($B8,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C8,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},4532.2839819196506,{"$f":"VLOOKUP($B8,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C8,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},4532.2839819196506,{"$f":"VLOOKUP($B8,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C8,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},4532.2839819196506]
[null,"SWB","TMS","SWBTMS",{"$f":"VLOOKUP($B9,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C9,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},20028.74795003263,{"$f":"VLOOKUP($B9,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C9,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},20028.74795003263,{"$f":"VLOOKUP($B9,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C9,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},20028.74795003263,{"$f":"VLOOKUP($B9,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C9,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},20028.74795003263,{"$f":"VLOOKUP($B9,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C9,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},20028.74795003263]
[null,"SWB","PRT","SWBPRT",{"$f":"VLOOKUP($B10,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C10,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},3428.0882283046471,{"$f":"VLOOKUP($B10,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C10,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},3428.0882283046471,{"$f":"VLOOKUP($B10,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C10,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},3428.0882283046471,{"$f":"VLOOKUP($B10,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C10,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},3428.0882283046471,{"$f":"VLOOKUP($B10,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C10,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},3428.0882283046471]
[null,"SWB","NES","SWBNES",{"$f":"VLOOKUP($B11,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C11,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},7567.8578981678102,{"$f":"VLOOKUP($B11,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C11,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},7567.8578981678102,{"$f":"VLOOKUP($B11,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C11,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},7567.8578981678102,{"$f":"VLOOKUP($B11,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C11,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},7567.8578981678102,{"$f":"VLOOKUP($B11,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C11,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},7567.8578981678102]
[null,"SWB","WSH","SWBWSH",{"$f":"VLOOKUP($B12,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C12,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},9451.1063561679803,{"$f":"VLOOKUP($B12,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C12,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},9451.1063561679803,{"$f":"VLOOKUP($B12,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C12,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},9451.1063561679803,{"$f":"VLOOKUP($B12,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C12,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},9451.1063561679803,{"$f":"VLOOKUP($B12,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C12,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},9451.1063561679803]
[null,"SWB","UUW","SWBUUW",{"$f":"VLOOKUP($B13,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C13,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},13978.513210517329,{"$f":"VLOOKUP($B13,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C13,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},13978.513210517329,{"$f":"VLOOKUP($B13,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C13,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},13978.513210517329,{"$f":"VLOOKUP($B13,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C13,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},13978.513210517329,{"$f":"VLOOKUP($B13,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C13,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},13978.513210517329]
[null,"SWB","SES","SWBSES",{"$f":"VLOOKUP($B14,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C14,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},3486.8753112681743,{"$f":"VLOOKUP($B14,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C14,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},3486.8753112681743,{"$f":"VLOOKUP($B14,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C14,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},3486.8753112681743,{"$f":"VLOOKUP($B14,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C14,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},3486.8753112681743,{"$f":"VLOOKUP($B14,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C14,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},3486.8753112681743]
[null,"SWB","ANH","SWBANH",{"$f":"VLOOKUP($B15,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C15,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},12073.894139587912,{"$f":"VLOOKUP($B15,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C15,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},12073.894139587912,{"$f":"VLOOKUP($B15,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C15,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},12073.894139587912,{"$f":"VLOOKUP($B15,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C15,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},12073.894139587912,{"$f":"VLOOKUP($B15,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C15,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},12073.894139587912]
[null,"SWB","SEW","SWBSEW",{"$f":"VLOOKUP($B16,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C16,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},4657.0320799116498,{"$f":"VLOOKUP($B16,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C16,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},4657.0320799116498,{"$f":"VLOOKUP($B16,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C16,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},4657.0320799116498,{"$f":"VLOOKUP($B16,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C16,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},4657.0320799116498,{"$f":"VLOOKUP($B16,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C16,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},4657.0320799116498]
[null,"SWB","SSC","SWBSSC",{"$f":"VLOOKUP($B17,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C17,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},3659.3459996916472,{"$f":"VLOOKUP($B17,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C17,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},3659.3459996916472,{"$f":"VLOOKUP($B17,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C17,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},3659.3459996916472,{"$f":"VLOOKUP($B17,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C17,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},3659.3459996916472,{"$f":"VLOOKUP($B17,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C17,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},3659.3459996916472]
[null,"SWB","SVE","SWBSVE",{"$f":"VLOOKUP($B18,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C18,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},12259.725794595619,{"$f":"VLOOKUP($B18,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C18,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},12259.725794595619,{"$f":"VLOOKUP($B18,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C18,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},12259.725794595619,{"$f":"VLOOKUP($B18,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C18,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},12259.725794595619,{"$f":"VLOOKUP($B18,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C18,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},12259.725794595619]
[null,"SWB","WSX","SWBWSX",{"$f":"VLOOKUP($B19,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C19,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},6680.8083901238806,{"$f":"VLOOKUP($B19,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C19,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},6680.8083901238806,{"$f":"VLOOKUP($B19,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C19,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},6680.8083901238806,{"$f":"VLOOKUP($B19,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C19,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},6680.8083901238806,{"$f":"VLOOKUP($B19,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C19,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},6680.8083901238806]
[null,"SWB","SRN","SWBSRN",{"$f":"VLOOKUP($B20,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C20,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},8648.3762305108503,{"$f":"VLOOKUP($B20,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C20,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},8648.3762305108503,{"$f":"VLOOKUP($B20,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C20,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},8648.3762305108503,{"$f":"VLOOKUP($B20,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C20,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},8648.3762305108503,{"$f":"VLOOKUP($B20,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C20,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},8648.3762305108503]
[null,"SWB","BRL","SWBBRL",{"$f":"VLOOKUP($B21,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C21,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},3729.7912792987481,{"$f":"VLOOKUP($B21,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C21,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},3729.7912792987481,{"$f":"VLOOKUP($B21,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C21,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},3729.7912792987481,{"$f":"VLOOKUP($B21,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C21,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},3729.7912792987481,{"$f":"VLOOKUP($B21,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},{"$f":"VLOOKUP($C21,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},3729.7912792987481]
[null,"YKY","SWB","YKYSWB",{"$f":"VLOOKUP($B22,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C22,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},10632.70176709328,{"$f":"VLOOKUP($B22,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C22,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},10632.70176709328,{"$f":"VLOOKUP($B22,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C22,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},10632.70176709328,{"$f":"VLOOKUP($B22,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C22,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},10632.70176709328,{"$f":"VLOOKUP($B22,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C22,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},10632.70176709328]
[null,"YKY","YKY","YKYYKY",{"$f":"VLOOKUP($B23,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C23,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},14849.7582637949,{"$f":"VLOOKUP($B23,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C23,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},14849.7582637949,{"$f":"VLOOKUP($B23,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C23,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},14849.7582637949,{"$f":"VLOOKUP($B23,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C23,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},14849.7582637949,{"$f":"VLOOKUP($B23,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C23,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},14849.7582637949]
[null,"YKY","AFW","YKYAFW",{"$f":"VLOOKUP($B24,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C24,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},8749.3404786212704,{"$f":"VLOOKUP($B24,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C24,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},8749.3404786212704,{"$f":"VLOOKUP($B24,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C24,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},8749.3404786212704,{"$f":"VLOOKUP($B24,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C24,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},8749.3404786212704,{"$f":"VLOOKUP($B24,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C24,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},8749.3404786212704]
[null,"YKY","TMS","YKYTMS",{"$f":"VLOOKUP($B25,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C25,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},24245.804446734252,{"$f":"VLOOKUP($B25,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C25,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},24245.804446734252,{"$f":"VLOOKUP($B25,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C25,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},24245.804446734252,{"$f":"VLOOKUP($B25,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C25,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},24245.804446734252,{"$f":"VLOOKUP($B25,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C25,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},24245.804446734252]
[null,"YKY","PRT","YKYPRT",{"$f":"VLOOKUP($B26,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C26,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},7645.1447250062665,{"$f":"VLOOKUP($B26,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C26,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},7645.1447250062665,{"$f":"VLOOKUP($B26,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C26,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},7645.1447250062665,{"$f":"VLOOKUP($B26,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C26,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},7645.1447250062665,{"$f":"VLOOKUP($B26,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C26,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},7645.1447250062665]
[null,"YKY","NES","YKYNES",{"$f":"VLOOKUP($B27,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C27,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},11784.914394869429,{"$f":"VLOOKUP($B27,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C27,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},11784.914394869429,{"$f":"VLOOKUP($B27,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C27,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},11784.914394869429,{"$f":"VLOOKUP($B27,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C27,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},11784.914394869429,{"$f":"VLOOKUP($B27,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C27,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},11784.914394869429]
[null,"YKY","WSH","YKYWSH",{"$f":"VLOOKUP($B28,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C28,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},13668.1628528696,{"$f":"VLOOKUP($B28,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C28,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},13668.1628528696,{"$f":"VLOOKUP($B28,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C28,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},13668.1628528696,{"$f":"VLOOKUP($B28,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C28,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},13668.1628528696,{"$f":"VLOOKUP($B28,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C28,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},13668.1628528696]
[null,"YKY","UUW","YKYUUW",{"$f":"VLOOKUP($B29,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C29,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},18195.56970721895,{"$f":"VLOOKUP($B29,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C29,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},18195.56970721895,{"$f":"VLOOKUP($B29,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C29,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},18195.56970721895,{"$f":"VLOOKUP($B29,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C29,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},18195.56970721895,{"$f":"VLOOKUP($B29,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C29,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},18195.56970721895]
[null,"YKY","SES","YKYSES",{"$f":"VLOOKUP($B30,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C30,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},7703.9318079697941,{"$f":"VLOOKUP($B30,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C30,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},7703.9318079697941,{"$f":"VLOOKUP($B30,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C30,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},7703.9318079697941,{"$f":"VLOOKUP($B30,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C30,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},7703.9318079697941,{"$f":"VLOOKUP($B30,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C30,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},7703.9318079697941]
[null,"YKY","ANH","YKYANH",{"$f":"VLOOKUP($B31,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C31,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},16290.95063628953,{"$f":"VLOOKUP($B31,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C31,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},16290.95063628953,{"$f":"VLOOKUP($B31,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C31,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},16290.95063628953,{"$f":"VLOOKUP($B31,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C31,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},16290.95063628953,{"$f":"VLOOKUP($B31,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C31,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},16290.95063628953]
[null,"YKY","SEW","YKYSEW",{"$f":"VLOOKUP($B32,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C32,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},8874.0885766132706,{"$f":"VLOOKUP($B32,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C32,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},8874.0885766132706,{"$f":"VLOOKUP($B32,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C32,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},8874.0885766132706,{"$f":"VLOOKUP($B32,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C32,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},8874.0885766132706,{"$f":"VLOOKUP($B32,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C32,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},8874.0885766132706]
[null,"YKY","SSC","YKYSSC",{"$f":"VLOOKUP($B33,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C33,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},7876.402496393267,{"$f":"VLOOKUP($B33,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C33,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},7876.402496393267,{"$f":"VLOOKUP($B33,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C33,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},7876.402496393267,{"$f":"VLOOKUP($B33,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C33,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},7876.402496393267,{"$f":"VLOOKUP($B33,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C33,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},7876.402496393267]
[null,"YKY","SVE","YKYSVE",{"$f":"VLOOKUP($B34,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C34,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},16476.782291297241,{"$f":"VLOOKUP($B34,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C34,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},16476.782291297241,{"$f":"VLOOKUP($B34,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C34,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},16476.782291297241,{"$f":"VLOOKUP($B34,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C34,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},16476.782291297241,{"$f":"VLOOKUP($B34,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C34,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},16476.782291297241]
[null,"YKY","WSX","YKYWSX",{"$f":"VLOOKUP($B35,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C35,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},10897.8648868255,{"$f":"VLOOKUP($B35,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C35,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},10897.8648868255,{"$f":"VLOOKUP($B35,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C35,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},10897.8648868255,{"$f":"VLOOKUP($B35,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C35,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},10897.8648868255,{"$f":"VLOOKUP($B35,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C35,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},10897.8648868255]
[null,"YKY","SRN","YKYSRN",{"$f":"VLOOKUP($B36,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C36,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},12865.43272721247,{"$f":"VLOOKUP($B36,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C36,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},12865.43272721247,{"$f":"VLOOKUP($B36,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C36,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},12865.43272721247,{"$f":"VLOOKUP($B36,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C36,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},12865.43272721247,{"$f":"VLOOKUP($B36,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C36,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},12865.43272721247]
[null,"YKY","BRL","YKYBRL",{"$f":"VLOOKUP($B37,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C37,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},7946.847776000368,{"$f":"VLOOKUP($B37,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C37,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},7946.847776000368,{"$f":"VLOOKUP($B37,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C37,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},7946.847776000368,{"$f":"VLOOKUP($B37,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C37,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},7946.847776000368,{"$f":"VLOOKUP($B37,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"VLOOKUP($C37,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},7946.847776000368]
[null,"AFW","SWB","AFWSWB",{"$f":"VLOOKUP($B38,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C38,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},4532.2839819196506,{"$f":"VLOOKUP($B38,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C38,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},4532.2839819196506,{"$f":"VLOOKUP($B38,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C38,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},4532.2839819196506,{"$f":"VLOOKUP($B38,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C38,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},4532.2839819196506,{"$f":"VLOOKUP($B38,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C38,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},4532.2839819196506]
[null,"AFW","YKY","AFWYKY",{"$f":"VLOOKUP($B39,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C39,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},8749.3404786212704,{"$f":"VLOOKUP($B39,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C39,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},8749.3404786212704,{"$f":"VLOOKUP($B39,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C39,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},8749.3404786212704,{"$f":"VLOOKUP($B39,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C39,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},8749.3404786212704,{"$f":"VLOOKUP($B39,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C39,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},8749.3404786212704]
[null,"AFW","AFW","AFWAFW",{"$f":"VLOOKUP($B40,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C40,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},2648.9226934476401,{"$f":"VLOOKUP($B40,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C40,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},2648.9226934476401,{"$f":"VLOOKUP($B40,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C40,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},2648.9226934476401,{"$f":"VLOOKUP($B40,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C40,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},2648.9226934476401,{"$f":"VLOOKUP($B40,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C40,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},2648.9226934476401]
[null,"AFW","TMS","AFWTMS",{"$f":"VLOOKUP($B41,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C41,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},18145.38666156062,{"$f":"VLOOKUP($B41,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C41,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},18145.38666156062,{"$f":"VLOOKUP($B41,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C41,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},18145.38666156062,{"$f":"VLOOKUP($B41,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C41,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},18145.38666156062,{"$f":"VLOOKUP($B41,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C41,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},18145.38666156062]
[null,"AFW","PRT","AFWPRT",{"$f":"VLOOKUP($B42,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C42,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},1544.7269398326371,{"$f":"VLOOKUP($B42,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C42,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},1544.7269398326371,{"$f":"VLOOKUP($B42,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C42,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},1544.7269398326371,{"$f":"VLOOKUP($B42,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C42,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},1544.7269398326371,{"$f":"VLOOKUP($B42,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C42,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},1544.7269398326371]
[null,"AFW","NES","AFWNES",{"$f":"VLOOKUP($B43,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C43,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},5684.4966096957996,{"$f":"VLOOKUP($B43,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C43,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},5684.4966096957996,{"$f":"VLOOKUP($B43,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C43,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},5684.4966096957996,{"$f":"VLOOKUP($B43,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C43,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},5684.4966096957996,{"$f":"VLOOKUP($B43,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C43,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},5684.4966096957996]
[null,"AFW","WSH","AFWWSH",{"$f":"VLOOKUP($B44,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C44,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},7567.7450676959706,{"$f":"VLOOKUP($B44,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C44,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},7567.7450676959706,{"$f":"VLOOKUP($B44,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C44,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},7567.7450676959706,{"$f":"VLOOKUP($B44,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C44,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},7567.7450676959706,{"$f":"VLOOKUP($B44,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C44,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},7567.7450676959706]
[null,"AFW","UUW","AFWUUW",{"$f":"VLOOKUP($B45,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C45,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},12095.151922045319,{"$f":"VLOOKUP($B45,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C45,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},12095.151922045319,{"$f":"VLOOKUP($B45,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C45,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},12095.151922045319,{"$f":"VLOOKUP($B45,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C45,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},12095.151922045319,{"$f":"VLOOKUP($B45,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C45,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},12095.151922045319]
[null,"AFW","SES","AFWSES",{"$f":"VLOOKUP($B46,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C46,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},1603.514022796164,{"$f":"VLOOKUP($B46,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C46,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},1603.514022796164,{"$f":"VLOOKUP($B46,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C46,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},1603.514022796164,{"$f":"VLOOKUP($B46,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C46,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},1603.514022796164,{"$f":"VLOOKUP($B46,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C46,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},1603.514022796164]
[null,"AFW","ANH","AFWANH",{"$f":"VLOOKUP($B47,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C47,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},10190.5328511159,{"$f":"VLOOKUP($B47,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C47,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},10190.5328511159,{"$f":"VLOOKUP($B47,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C47,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},10190.5328511159,{"$f":"VLOOKUP($B47,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C47,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},10190.5328511159,{"$f":"VLOOKUP($B47,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C47,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},10190.5328511159]
[null,"AFW","SEW","AFWSEW",{"$f":"VLOOKUP($B48,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C48,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},2773.6707914396402,{"$f":"VLOOKUP($B48,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C48,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},2773.6707914396402,{"$f":"VLOOKUP($B48,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C48,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},2773.6707914396402,{"$f":"VLOOKUP($B48,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C48,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},2773.6707914396402,{"$f":"VLOOKUP($B48,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C48,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},2773.6707914396402]
[null,"AFW","SSC","AFWSSC",{"$f":"VLOOKUP($B49,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C49,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},1775.9847112196371,{"$f":"VLOOKUP($B49,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C49,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},1775.9847112196371,{"$f":"VLOOKUP($B49,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C49,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},1775.9847112196371,{"$f":"VLOOKUP($B49,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C49,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},1775.9847112196371,{"$f":"VLOOKUP($B49,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C49,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},1775.9847112196371]
[null,"AFW","SVE","AFWSVE",{"$f":"VLOOKUP($B50,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C50,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},10376.364506123609,{"$f":"VLOOKUP($B50,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C50,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},10376.364506123609,{"$f":"VLOOKUP($B50,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C50,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},10376.364506123609,{"$f":"VLOOKUP($B50,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C50,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},10376.364506123609,{"$f":"VLOOKUP($B50,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C50,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},10376.364506123609]
[null,"AFW","WSX","AFWWSX",{"$f":"VLOOKUP($B51,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C51,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},4797.4471016518701,{"$f":"VLOOKUP($B51,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C51,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},4797.4471016518701,{"$f":"VLOOKUP($B51,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C51,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},4797.4471016518701,{"$f":"VLOOKUP($B51,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C51,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},4797.4471016518701,{"$f":"VLOOKUP($B51,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C51,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},4797.4471016518701]
[null,"AFW","SRN","AFWSRN",{"$f":"VLOOKUP($B52,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C52,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},6765.0149420388407,{"$f":"VLOOKUP($B52,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C52,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},6765.0149420388407,{"$f":"VLOOKUP($B52,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C52,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},6765.0149420388407,{"$f":"VLOOKUP($B52,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C52,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},6765.0149420388407,{"$f":"VLOOKUP($B52,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C52,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},6765.0149420388407]
[null,"AFW","BRL","AFWBRL",{"$f":"VLOOKUP($B53,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C53,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},1846.429990826738,{"$f":"VLOOKUP($B53,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C53,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},1846.429990826738,{"$f":"VLOOKUP($B53,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C53,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},1846.429990826738,{"$f":"VLOOKUP($B53,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C53,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},1846.429990826738,{"$f":"VLOOKUP($B53,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},{"$f":"VLOOKUP($C53,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},1846.429990826738]
[null,"TMS","SWB","TMSSWB",{"$f":"VLOOKUP($B54,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C54,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},20028.74795003263,{"$f":"VLOOKUP($B54,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C54,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},20028.74795003263,{"$f":"VLOOKUP($B54,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C54,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},20028.74795003263,{"$f":"VLOOKUP($B54,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C54,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},20028.74795003263,{"$f":"VLOOKUP($B54,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C54,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},20028.74795003263]
[null,"TMS","YKY","TMSYKY",{"$f":"VLOOKUP($B55,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C55,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},24245.804446734252,{"$f":"VLOOKUP($B55,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C55,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},24245.804446734252,{"$f":"VLOOKUP($B55,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C55,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},24245.804446734252,{"$f":"VLOOKUP($B55,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C55,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},24245.804446734252,{"$f":"VLOOKUP($B55,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C55,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},24245.804446734252]
[null,"TMS","AFW","TMSAFW",{"$f":"VLOOKUP($B56,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C56,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},18145.38666156062,{"$f":"VLOOKUP($B56,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C56,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},18145.38666156062,{"$f":"VLOOKUP($B56,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C56,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},18145.38666156062,{"$f":"VLOOKUP($B56,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C56,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},18145.38666156062,{"$f":"VLOOKUP($B56,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C56,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},18145.38666156062]
[null,"TMS","TMS","TMSTMS",{"$f":"VLOOKUP($B57,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C57,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},33641.850629673601,{"$f":"VLOOKUP($B57,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C57,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},33641.850629673601,{"$f":"VLOOKUP($B57,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C57,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},33641.850629673601,{"$f":"VLOOKUP($B57,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C57,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},33641.850629673601,{"$f":"VLOOKUP($B57,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C57,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},33641.850629673601]
[null,"TMS","PRT","TMSPRT",{"$f":"VLOOKUP($B58,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C58,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},17041.190907945616,{"$f":"VLOOKUP($B58,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C58,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},17041.190907945616,{"$f":"VLOOKUP($B58,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C58,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},17041.190907945616,{"$f":"VLOOKUP($B58,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C58,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},17041.190907945616,{"$f":"VLOOKUP($B58,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C58,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},17041.190907945616]
[null,"TMS","NES","TMSNES",{"$f":"VLOOKUP($B59,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C59,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},21180.960577808779,{"$f":"VLOOKUP($B59,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C59,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},21180.960577808779,{"$f":"VLOOKUP($B59,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C59,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},21180.960577808779,{"$f":"VLOOKUP($B59,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C59,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},21180.960577808779,{"$f":"VLOOKUP($B59,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C59,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},21180.960577808779]
[null,"TMS","WSH","TMSWSH",{"$f":"VLOOKUP($B60,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C60,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},23064.209035808952,{"$f":"VLOOKUP($B60,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C60,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},23064.209035808952,{"$f":"VLOOKUP($B60,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C60,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},23064.209035808952,{"$f":"VLOOKUP($B60,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C60,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},23064.209035808952,{"$f":"VLOOKUP($B60,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C60,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},23064.209035808952]
[null,"TMS","UUW","TMSUUW",{"$f":"VLOOKUP($B61,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C61,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},27591.6158901583,{"$f":"VLOOKUP($B61,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C61,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},27591.6158901583,{"$f":"VLOOKUP($B61,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C61,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},27591.6158901583,{"$f":"VLOOKUP($B61,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C61,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},27591.6158901583,{"$f":"VLOOKUP($B61,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C61,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},27591.6158901583]
[null,"TMS","SES","TMSSES",{"$f":"VLOOKUP($B62,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C62,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},17099.977990909145,{"$f":"VLOOKUP($B62,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C62,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},17099.977990909145,{"$f":"VLOOKUP($B62,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C62,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},17099.977990909145,{"$f":"VLOOKUP($B62,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C62,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},17099.977990909145,{"$f":"VLOOKUP($B62,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C62,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},17099.977990909145]
[null,"TMS","ANH","TMSANH",{"$f":"VLOOKUP($B63,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C63,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},25686.99681922888,{"$f":"VLOOKUP($B63,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C63,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},25686.99681922888,{"$f":"VLOOKUP($B63,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C63,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},25686.99681922888,{"$f":"VLOOKUP($B63,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C63,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},25686.99681922888,{"$f":"VLOOKUP($B63,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C63,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},25686.99681922888]
[null,"TMS","SEW","TMSSEW",{"$f":"VLOOKUP($B64,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C64,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},18270.13475955262,{"$f":"VLOOKUP($B64,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C64,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},18270.13475955262,{"$f":"VLOOKUP($B64,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C64,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},18270.13475955262,{"$f":"VLOOKUP($B64,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C64,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},18270.13475955262,{"$f":"VLOOKUP($B64,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C64,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},18270.13475955262]
[null,"TMS","SSC","TMSSSC",{"$f":"VLOOKUP($B65,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C65,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},17272.448679332618,{"$f":"VLOOKUP($B65,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C65,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},17272.448679332618,{"$f":"VLOOKUP($B65,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C65,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},17272.448679332618,{"$f":"VLOOKUP($B65,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C65,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},17272.448679332618,{"$f":"VLOOKUP($B65,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C65,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},17272.448679332618]
[null,"TMS","SVE","TMSSVE",{"$f":"VLOOKUP($B66,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C66,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},25872.82847423659,{"$f":"VLOOKUP($B66,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C66,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},25872.82847423659,{"$f":"VLOOKUP($B66,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C66,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},25872.82847423659,{"$f":"VLOOKUP($B66,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C66,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},25872.82847423659,{"$f":"VLOOKUP($B66,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C66,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},25872.82847423659]
[null,"TMS","WSX","TMSWSX",{"$f":"VLOOKUP($B67,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C67,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},20293.91106976485,{"$f":"VLOOKUP($B67,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C67,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},20293.91106976485,{"$f":"VLOOKUP($B67,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C67,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},20293.91106976485,{"$f":"VLOOKUP($B67,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C67,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},20293.91106976485,{"$f":"VLOOKUP($B67,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C67,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},20293.91106976485]
[null,"TMS","SRN","TMSSRN",{"$f":"VLOOKUP($B68,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C68,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},22261.478910151822,{"$f":"VLOOKUP($B68,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C68,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},22261.478910151822,{"$f":"VLOOKUP($B68,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C68,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},22261.478910151822,{"$f":"VLOOKUP($B68,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C68,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},22261.478910151822,{"$f":"VLOOKUP($B68,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C68,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},22261.478910151822]
[null,"TMS","BRL","TMSBRL",{"$f":"VLOOKUP($B69,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C69,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},17342.89395893972,{"$f":"VLOOKUP($B69,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C69,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},17342.89395893972,{"$f":"VLOOKUP($B69,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C69,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},17342.89395893972,{"$f":"VLOOKUP($B69,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C69,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},17342.89395893972,{"$f":"VLOOKUP($B69,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},{"$f":"VLOOKUP($C69,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},17342.89395893972]
[null,"PRT","SWB",{"$f":"CONCATENATE(B70,C70)","v":"PRTSWB"},{"$f":"VLOOKUP($B70,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C70,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},3428.0882283046471,{"$f":"VLOOKUP($B70,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C70,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},3428.0882283046471,{"$f":"VLOOKUP($B70,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C70,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},3428.0882283046471,{"$f":"VLOOKUP($B70,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C70,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},3428.0882283046471,{"$f":"VLOOKUP($B70,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C70,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},3428.0882283046471]
[null,"PRT","YKY","PRTYKY",{"$f":"VLOOKUP($B71,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C71,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"E71+F71","v":7645.1447250062665},{"$f":"VLOOKUP($B71,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C71,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"H71+I71","v":7645.1447250062665},{"$f":"VLOOKUP($B71,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C71,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"K71+L71","v":7645.1447250062665},{"$f":"VLOOKUP($B71,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C71,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"N71+O71","v":7645.1447250062665},{"$f":"VLOOKUP($B71,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C71,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"Q71+R71","v":7645.1447250062665}]
[null,"PRT","AFW","PRTAFW",{"$f":"VLOOKUP($B72,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C72,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},1544.7269398326371,{"$f":"VLOOKUP($B72,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C72,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},1544.7269398326371,{"$f":"VLOOKUP($B72,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C72,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},1544.7269398326371,{"$f":"VLOOKUP($B72,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C72,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},1544.7269398326371,{"$f":"VLOOKUP($B72,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C72,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},1544.7269398326371]
[null,"PRT","TMS","PRTTMS",{"$f":"VLOOKUP($B73,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C73,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},17041.190907945616,{"$f":"VLOOKUP($B73,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C73,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},17041.190907945616,{"$f":"VLOOKUP($B73,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C73,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},17041.190907945616,{"$f":"VLOOKUP($B73,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C73,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},17041.190907945616,{"$f":"VLOOKUP($B73,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C73,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},17041.190907945616]
[null,"PRT","PRT","PRTPRT",{"$f":"VLOOKUP($B74,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C74,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},440.531186217634,{"$f":"VLOOKUP($B74,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C74,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},440.531186217634,{"$f":"VLOOKUP($B74,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C74,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},440.531186217634,{"$f":"VLOOKUP($B74,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C74,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},440.531186217634,{"$f":"VLOOKUP($B74,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C74,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},440.531186217634]
[null,"PRT","NES","PRTNES",{"$f":"VLOOKUP($B75,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C75,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},4580.3008560807966,{"$f":"VLOOKUP($B75,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C75,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},4580.3008560807966,{"$f":"VLOOKUP($B75,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C75,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},4580.3008560807966,{"$f":"VLOOKUP($B75,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C75,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},4580.3008560807966,{"$f":"VLOOKUP($B75,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C75,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},4580.3008560807966]
[null,"PRT","WSH","PRTWSH",{"$f":"VLOOKUP($B76,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C76,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},6463.5493140809667,{"$f":"VLOOKUP($B76,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C76,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},6463.5493140809667,{"$f":"VLOOKUP($B76,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C76,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},6463.5493140809667,{"$f":"VLOOKUP($B76,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C76,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},6463.5493140809667,{"$f":"VLOOKUP($B76,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C76,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},6463.5493140809667]
[null,"PRT","UUW","PRTUUW",{"$f":"VLOOKUP($B77,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C77,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},10990.956168430317,{"$f":"VLOOKUP($B77,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C77,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},10990.956168430317,{"$f":"VLOOKUP($B77,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C77,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},10990.956168430317,{"$f":"VLOOKUP($B77,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C77,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},10990.956168430317,{"$f":"VLOOKUP($B77,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C77,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},10990.956168430317]
[null,"PRT","SES","PRTSES",{"$f":"VLOOKUP($B78,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C78,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},499.31826918116099,{"$f":"VLOOKUP($B78,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C78,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},499.31826918116099,{"$f":"VLOOKUP($B78,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C78,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},499.31826918116099,{"$f":"VLOOKUP($B78,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C78,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},499.31826918116099,{"$f":"VLOOKUP($B78,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C78,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},499.31826918116099]
[null,"PRT","ANH","PRTANH",{"$f":"VLOOKUP($B79,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C79,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},9086.3370975008984,{"$f":"VLOOKUP($B79,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C79,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},9086.3370975008984,{"$f":"VLOOKUP($B79,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C79,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},9086.3370975008984,{"$f":"VLOOKUP($B79,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C79,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},9086.3370975008984,{"$f":"VLOOKUP($B79,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C79,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},9086.3370975008984]
[null,"PRT","SEW","PRTSEW",{"$f":"VLOOKUP($B80,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C80,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},1669.475037824637,{"$f":"VLOOKUP($B80,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C80,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},1669.475037824637,{"$f":"VLOOKUP($B80,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C80,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},1669.475037824637,{"$f":"VLOOKUP($B80,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C80,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},1669.475037824637,{"$f":"VLOOKUP($B80,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C80,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},1669.475037824637]
[null,"PRT","SSC","PRTSSC",{"$f":"VLOOKUP($B81,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C81,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},671.78895760463399,{"$f":"VLOOKUP($B81,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C81,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},671.78895760463399,{"$f":"VLOOKUP($B81,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C81,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},671.78895760463399,{"$f":"VLOOKUP($B81,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C81,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},671.78895760463399,{"$f":"VLOOKUP($B81,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C81,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},671.78895760463399]
[null,"PRT","SVE","PRTSVE",{"$f":"VLOOKUP($B82,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C82,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},9272.1687525086072,{"$f":"VLOOKUP($B82,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C82,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},9272.1687525086072,{"$f":"VLOOKUP($B82,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C82,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},9272.1687525086072,{"$f":"VLOOKUP($B82,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C82,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},9272.1687525086072,{"$f":"VLOOKUP($B82,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C82,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},9272.1687525086072]
[null,"PRT","WSX","PRTWSX",{"$f":"VLOOKUP($B83,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C83,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},3693.2513480368671,{"$f":"VLOOKUP($B83,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C83,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},3693.2513480368671,{"$f":"VLOOKUP($B83,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C83,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},3693.2513480368671,{"$f":"VLOOKUP($B83,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C83,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},3693.2513480368671,{"$f":"VLOOKUP($B83,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C83,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},3693.2513480368671]
[null,"PRT","SRN","PRTSRN",{"$f":"VLOOKUP($B84,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C84,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},5660.8191884238367,{"$f":"VLOOKUP($B84,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C84,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},5660.8191884238367,{"$f":"VLOOKUP($B84,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C84,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},5660.8191884238367,{"$f":"VLOOKUP($B84,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C84,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},5660.8191884238367,{"$f":"VLOOKUP($B84,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C84,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},5660.8191884238367]
[null,"PRT","BRL","PRTBRL",{"$f":"VLOOKUP($B85,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C85,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},742.23423721173504,{"$f":"VLOOKUP($B85,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C85,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},742.23423721173504,{"$f":"VLOOKUP($B85,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C85,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},742.23423721173504,{"$f":"VLOOKUP($B85,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C85,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},742.23423721173504,{"$f":"VLOOKUP($B85,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},{"$f":"VLOOKUP($C85,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},742.23423721173504]
[null,"NES","SWB","NESSWB",{"$f":"VLOOKUP($B86,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C86,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},7567.8578981678102,{"$f":"VLOOKUP($B86,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C86,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},7567.8578981678102,{"$f":"VLOOKUP($B86,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C86,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},7567.8578981678102,{"$f":"VLOOKUP($B86,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C86,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},7567.8578981678102,{"$f":"VLOOKUP($B86,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C86,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},7567.8578981678102]
[null,"NES","YKY","NESYKY",{"$f":"VLOOKUP($B87,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C87,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},11784.914394869429,{"$f":"VLOOKUP($B87,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C87,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},11784.914394869429,{"$f":"VLOOKUP($B87,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C87,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},11784.914394869429,{"$f":"VLOOKUP($B87,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C87,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},11784.914394869429,{"$f":"VLOOKUP($B87,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C87,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},11784.914394869429]
[null,"NES","AFW","NESAFW",{"$f":"VLOOKUP($B88,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C88,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},5684.4966096957996,{"$f":"VLOOKUP($B88,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C88,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},5684.4966096957996,{"$f":"VLOOKUP($B88,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C88,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},5684.4966096957996,{"$f":"VLOOKUP($B88,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C88,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},5684.4966096957996,{"$f":"VLOOKUP($B88,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C88,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},5684.4966096957996]
[null,"NES","TMS","NESTMS",{"$f":"VLOOKUP($B89,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C89,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},21180.960577808779,{"$f":"VLOOKUP($B89,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C89,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},21180.960577808779,{"$f":"VLOOKUP($B89,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C89,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},21180.960577808779,{"$f":"VLOOKUP($B89,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C89,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},21180.960577808779,{"$f":"VLOOKUP($B89,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C89,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},21180.960577808779]
[null,"NES","PRT","NESPRT",{"$f":"VLOOKUP($B90,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C90,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},4580.3008560807966,{"$f":"VLOOKUP($B90,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C90,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},4580.3008560807966,{"$f":"VLOOKUP($B90,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C90,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},4580.3008560807966,{"$f":"VLOOKUP($B90,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C90,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},4580.3008560807966,{"$f":"VLOOKUP($B90,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C90,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},4580.3008560807966]
[null,"NES","NES","NESNES",{"$f":"VLOOKUP($B91,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C91,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},8720.0705259439601,{"$f":"VLOOKUP($B91,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C91,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},8720.0705259439601,{"$f":"VLOOKUP($B91,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C91,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},8720.0705259439601,{"$f":"VLOOKUP($B91,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C91,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},8720.0705259439601,{"$f":"VLOOKUP($B91,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C91,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},8720.0705259439601]
[null,"NES","WSH","NESWSH",{"$f":"VLOOKUP($B92,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C92,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},10603.318983944129,{"$f":"VLOOKUP($B92,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C92,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},10603.318983944129,{"$f":"VLOOKUP($B92,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C92,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},10603.318983944129,{"$f":"VLOOKUP($B92,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C92,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},10603.318983944129,{"$f":"VLOOKUP($B92,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C92,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},10603.318983944129]
[null,"NES","UUW","NESUUW",{"$f":"VLOOKUP($B93,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C93,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},15130.72583829348,{"$f":"VLOOKUP($B93,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C93,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},15130.72583829348,{"$f":"VLOOKUP($B93,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C93,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},15130.72583829348,{"$f":"VLOOKUP($B93,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C93,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},15130.72583829348,{"$f":"VLOOKUP($B93,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C93,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},15130.72583829348]
[null,"NES","SES","NESSES",{"$f":"VLOOKUP($B94,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C94,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},4639.0879390443242,{"$f":"VLOOKUP($B94,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C94,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},4639.0879390443242,{"$f":"VLOOKUP($B94,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C94,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},4639.0879390443242,{"$f":"VLOOKUP($B94,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C94,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},4639.0879390443242,{"$f":"VLOOKUP($B94,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C94,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},4639.0879390443242]
[null,"NES","ANH","NESANH",{"$f":"VLOOKUP($B95,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C95,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},13226.106767364061,{"$f":"VLOOKUP($B95,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C95,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},13226.106767364061,{"$f":"VLOOKUP($B95,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C95,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},13226.106767364061,{"$f":"VLOOKUP($B95,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C95,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},13226.106767364061,{"$f":"VLOOKUP($B95,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C95,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},13226.106767364061]
[null,"NES","SEW","NESSEW",{"$f":"VLOOKUP($B96,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C96,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},5809.2447076877997,{"$f":"VLOOKUP($B96,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C96,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},5809.2447076877997,{"$f":"VLOOKUP($B96,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C96,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},5809.2447076877997,{"$f":"VLOOKUP($B96,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C96,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},5809.2447076877997,{"$f":"VLOOKUP($B96,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C96,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},5809.2447076877997]
[null,"NES","SSC","NESSSC",{"$f":"VLOOKUP($B97,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C97,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},4811.5586274677971,{"$f":"VLOOKUP($B97,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C97,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},4811.5586274677971,{"$f":"VLOOKUP($B97,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C97,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},4811.5586274677971,{"$f":"VLOOKUP($B97,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C97,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},4811.5586274677971,{"$f":"VLOOKUP($B97,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C97,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},4811.5586274677971]
[null,"NES","SVE","NESSVE",{"$f":"VLOOKUP($B98,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C98,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},13411.93842237177,{"$f":"VLOOKUP($B98,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C98,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},13411.93842237177,{"$f":"VLOOKUP($B98,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C98,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},13411.93842237177,{"$f":"VLOOKUP($B98,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C98,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},13411.93842237177,{"$f":"VLOOKUP($B98,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C98,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},13411.93842237177]
[null,"NES","WSX","NESWSX",{"$f":"VLOOKUP($B99,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C99,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},7833.0210179000296,{"$f":"VLOOKUP($B99,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C99,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},7833.0210179000296,{"$f":"VLOOKUP($B99,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C99,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},7833.0210179000296,{"$f":"VLOOKUP($B99,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C99,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},7833.0210179000296,{"$f":"VLOOKUP($B99,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C99,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},7833.0210179000296]
[null,"NES","SRN","NESSRN",{"$f":"VLOOKUP($B100,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C100,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},9800.5888582869993,{"$f":"VLOOKUP($B100,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C100,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},9800.5888582869993,{"$f":"VLOOKUP($B100,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C100,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},9800.5888582869993,{"$f":"VLOOKUP($B100,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C100,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},9800.5888582869993,{"$f":"VLOOKUP($B100,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C100,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},9800.5888582869993]
[null,"NES","BRL","NESBRL",{"$f":"VLOOKUP($B101,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C101,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},4882.0039070748981,{"$f":"VLOOKUP($B101,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C101,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},4882.0039070748981,{"$f":"VLOOKUP($B101,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C101,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},4882.0039070748981,{"$f":"VLOOKUP($B101,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C101,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},4882.0039070748981,{"$f":"VLOOKUP($B101,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},{"$f":"VLOOKUP($C101,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},4882.0039070748981]
[null,"WSH","SWB","WSHSWB",{"$f":"VLOOKUP($B102,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C102,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},9451.1063561679803,{"$f":"VLOOKUP($B102,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C102,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},9451.1063561679803,{"$f":"VLOOKUP($B102,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C102,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},9451.1063561679803,{"$f":"VLOOKUP($B102,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C102,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},9451.1063561679803,{"$f":"VLOOKUP($B102,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C102,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},9451.1063561679803]
[null,"WSH","YKY","WSHYKY",{"$f":"VLOOKUP($B103,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C103,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},13668.1628528696,{"$f":"VLOOKUP($B103,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C103,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},13668.1628528696,{"$f":"VLOOKUP($B103,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C103,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},13668.1628528696,{"$f":"VLOOKUP($B103,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C103,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},13668.1628528696,{"$f":"VLOOKUP($B103,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C103,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},13668.1628528696]
[null,"WSH","AFW","WSHAFW",{"$f":"VLOOKUP($B104,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C104,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},7567.7450676959706,{"$f":"VLOOKUP($B104,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C104,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},7567.7450676959706,{"$f":"VLOOKUP($B104,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C104,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},7567.7450676959706,{"$f":"VLOOKUP($B104,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C104,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},7567.7450676959706,{"$f":"VLOOKUP($B104,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C104,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},7567.7450676959706]
[null,"WSH","TMS","WSHTMS",{"$f":"VLOOKUP($B105,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C105,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},23064.209035808952,{"$f":"VLOOKUP($B105,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C105,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},23064.209035808952,{"$f":"VLOOKUP($B105,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C105,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},23064.209035808952,{"$f":"VLOOKUP($B105,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C105,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},23064.209035808952,{"$f":"VLOOKUP($B105,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C105,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},23064.209035808952]
[null,"WSH","PRT","WSHPRT",{"$f":"VLOOKUP($B106,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C106,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},6463.5493140809667,{"$f":"VLOOKUP($B106,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C106,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},6463.5493140809667,{"$f":"VLOOKUP($B106,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C106,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},6463.5493140809667,{"$f":"VLOOKUP($B106,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C106,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},6463.5493140809667,{"$f":"VLOOKUP($B106,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C106,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},6463.5493140809667]
[null,"WSH","NES","WSHNES",{"$f":"VLOOKUP($B107,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C107,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},10603.318983944129,{"$f":"VLOOKUP($B107,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C107,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},10603.318983944129,{"$f":"VLOOKUP($B107,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C107,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},10603.318983944129,{"$f":"VLOOKUP($B107,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C107,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},10603.318983944129,{"$f":"VLOOKUP($B107,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C107,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},10603.318983944129]
[null,"WSH","WSH","WSHWSH",{"$f":"VLOOKUP($B108,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C108,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},12486.5674419443,{"$f":"VLOOKUP($B108,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C108,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},12486.5674419443,{"$f":"VLOOKUP($B108,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C108,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},12486.5674419443,{"$f":"VLOOKUP($B108,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C108,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},12486.5674419443,{"$f":"VLOOKUP($B108,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C108,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},12486.5674419443]
[null,"WSH","UUW","WSHUUW",{"$f":"VLOOKUP($B109,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C109,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},17013.974296293651,{"$f":"VLOOKUP($B109,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C109,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},17013.974296293651,{"$f":"VLOOKUP($B109,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C109,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},17013.974296293651,{"$f":"VLOOKUP($B109,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C109,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},17013.974296293651,{"$f":"VLOOKUP($B109,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C109,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},17013.974296293651]
[null,"WSH","SES","WSHSES",{"$f":"VLOOKUP($B110,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C110,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},6522.3363970444943,{"$f":"VLOOKUP($B110,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C110,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},6522.3363970444943,{"$f":"VLOOKUP($B110,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C110,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},6522.3363970444943,{"$f":"VLOOKUP($B110,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C110,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},6522.3363970444943,{"$f":"VLOOKUP($B110,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C110,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},6522.3363970444943]
[null,"WSH","ANH","WSHANH",{"$f":"VLOOKUP($B111,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C111,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},15109.35522536423,{"$f":"VLOOKUP($B111,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C111,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},15109.35522536423,{"$f":"VLOOKUP($B111,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C111,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},15109.35522536423,{"$f":"VLOOKUP($B111,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C111,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},15109.35522536423,{"$f":"VLOOKUP($B111,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C111,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},15109.35522536423]
[null,"WSH","SEW","WSHSEW",{"$f":"VLOOKUP($B112,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C112,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},7692.4931656879698,{"$f":"VLOOKUP($B112,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C112,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},7692.4931656879698,{"$f":"VLOOKUP($B112,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C112,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},7692.4931656879698,{"$f":"VLOOKUP($B112,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C112,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},7692.4931656879698,{"$f":"VLOOKUP($B112,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C112,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},7692.4931656879698]
[null,"WSH","SSC","WSHSSC",{"$f":"VLOOKUP($B113,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C113,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},6694.8070854679672,{"$f":"VLOOKUP($B113,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C113,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},6694.8070854679672,{"$f":"VLOOKUP($B113,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C113,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},6694.8070854679672,{"$f":"VLOOKUP($B113,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C113,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},6694.8070854679672,{"$f":"VLOOKUP($B113,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C113,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},6694.8070854679672]
[null,"WSH","SVE","WSHSVE",{"$f":"VLOOKUP($B114,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C114,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},15295.186880371941,{"$f":"VLOOKUP($B114,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C114,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},15295.186880371941,{"$f":"VLOOKUP($B114,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C114,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},15295.186880371941,{"$f":"VLOOKUP($B114,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C114,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},15295.186880371941,{"$f":"VLOOKUP($B114,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C114,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},15295.186880371941]
[null,"WSH","WSX","WSHWSX",{"$f":"VLOOKUP($B115,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C115,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},9716.2694759002006,{"$f":"VLOOKUP($B115,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C115,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},9716.2694759002006,{"$f":"VLOOKUP($B115,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C115,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},9716.2694759002006,{"$f":"VLOOKUP($B115,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C115,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},9716.2694759002006,{"$f":"VLOOKUP($B115,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C115,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},9716.2694759002006]
[null,"WSH","SRN","WSHSRN",{"$f":"VLOOKUP($B116,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C116,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},11683.83731628717,{"$f":"VLOOKUP($B116,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C116,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},11683.83731628717,{"$f":"VLOOKUP($B116,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C116,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},11683.83731628717,{"$f":"VLOOKUP($B116,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C116,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},11683.83731628717,{"$f":"VLOOKUP($B116,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C116,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},11683.83731628717]
[null,"WSH","BRL","WSHBRL",{"$f":"VLOOKUP($B117,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C117,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},6765.2523650750682,{"$f":"VLOOKUP($B117,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C117,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},6765.2523650750682,{"$f":"VLOOKUP($B117,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C117,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},6765.2523650750682,{"$f":"VLOOKUP($B117,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C117,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},6765.2523650750682,{"$f":"VLOOKUP($B117,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},{"$f":"VLOOKUP($C117,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},6765.2523650750682]
[null,"UUW","SWB","UUWSWB",{"$f":"VLOOKUP($B118,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C118,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},13978.513210517329,{"$f":"VLOOKUP($B118,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C118,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},13978.513210517329,{"$f":"VLOOKUP($B118,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C118,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},13978.513210517329,{"$f":"VLOOKUP($B118,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C118,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},13978.513210517329,{"$f":"VLOOKUP($B118,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C118,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},13978.513210517329]
[null,"UUW","YKY","UUWYKY",{"$f":"VLOOKUP($B119,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C119,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},18195.56970721895,{"$f":"VLOOKUP($B119,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C119,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},18195.56970721895,{"$f":"VLOOKUP($B119,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C119,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},18195.56970721895,{"$f":"VLOOKUP($B119,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C119,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},18195.56970721895,{"$f":"VLOOKUP($B119,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C119,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},18195.56970721895]
[null,"UUW","AFW","UUWAFW",{"$f":"VLOOKUP($B120,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C120,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},12095.151922045319,{"$f":"VLOOKUP($B120,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C120,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},12095.151922045319,{"$f":"VLOOKUP($B120,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C120,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},12095.151922045319,{"$f":"VLOOKUP($B120,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C120,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},12095.151922045319,{"$f":"VLOOKUP($B120,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C120,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},12095.151922045319]
[null,"UUW","TMS","UUWTMS",{"$f":"VLOOKUP($B121,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C121,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},27591.6158901583,{"$f":"VLOOKUP($B121,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C121,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},27591.6158901583,{"$f":"VLOOKUP($B121,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C121,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},27591.6158901583,{"$f":"VLOOKUP($B121,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C121,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},27591.6158901583,{"$f":"VLOOKUP($B121,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C121,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},27591.6158901583]
[null,"UUW","PRT","UUWPRT",{"$f":"VLOOKUP($B122,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C122,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},10990.956168430317,{"$f":"VLOOKUP($B122,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C122,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},10990.956168430317,{"$f":"VLOOKUP($B122,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C122,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},10990.956168430317,{"$f":"VLOOKUP($B122,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C122,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},10990.956168430317,{"$f":"VLOOKUP($B122,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C122,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},10990.956168430317]
[null,"UUW","NES","UUWNES",{"$f":"VLOOKUP($B123,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C123,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},15130.72583829348,{"$f":"VLOOKUP($B123,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C123,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},15130.72583829348,{"$f":"VLOOKUP($B123,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C123,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},15130.72583829348,{"$f":"VLOOKUP($B123,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C123,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},15130.72583829348,{"$f":"VLOOKUP($B123,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C123,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},15130.72583829348]
[null,"UUW","WSH","UUWWSH",{"$f":"VLOOKUP($B124,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C124,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},17013.974296293651,{"$f":"VLOOKUP($B124,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C124,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},17013.974296293651,{"$f":"VLOOKUP($B124,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C124,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},17013.974296293651,{"$f":"VLOOKUP($B124,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C124,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},17013.974296293651,{"$f":"VLOOKUP($B124,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C124,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},17013.974296293651]
[null,"UUW","UUW","UUWUUW",{"$f":"VLOOKUP($B125,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C125,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},21541.381150642999,{"$f":"VLOOKUP($B125,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C125,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},21541.381150642999,{"$f":"VLOOKUP($B125,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C125,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},21541.381150642999,{"$f":"VLOOKUP($B125,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C125,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},21541.381150642999,{"$f":"VLOOKUP($B125,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C125,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},21541.381150642999]
[null,"UUW","SES","UUWSES",{"$f":"VLOOKUP($B126,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C126,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},11049.743251393844,{"$f":"VLOOKUP($B126,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C126,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},11049.743251393844,{"$f":"VLOOKUP($B126,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C126,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},11049.743251393844,{"$f":"VLOOKUP($B126,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C126,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},11049.743251393844,{"$f":"VLOOKUP($B126,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C126,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},11049.743251393844]
[null,"UUW","ANH","UUWANH",{"$f":"VLOOKUP($B127,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C127,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},19636.762079713582,{"$f":"VLOOKUP($B127,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C127,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},19636.762079713582,{"$f":"VLOOKUP($B127,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C127,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},19636.762079713582,{"$f":"VLOOKUP($B127,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C127,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},19636.762079713582,{"$f":"VLOOKUP($B127,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C127,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},19636.762079713582]
[null,"UUW","SEW","UUWSEW",{"$f":"VLOOKUP($B128,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C128,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},12219.900020037319,{"$f":"VLOOKUP($B128,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C128,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},12219.900020037319,{"$f":"VLOOKUP($B128,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C128,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},12219.900020037319,{"$f":"VLOOKUP($B128,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C128,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},12219.900020037319,{"$f":"VLOOKUP($B128,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C128,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},12219.900020037319]
[null,"UUW","SSC","UUWSSC",{"$f":"VLOOKUP($B129,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C129,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},11222.213939817317,{"$f":"VLOOKUP($B129,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C129,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},11222.213939817317,{"$f":"VLOOKUP($B129,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C129,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},11222.213939817317,{"$f":"VLOOKUP($B129,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C129,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},11222.213939817317,{"$f":"VLOOKUP($B129,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C129,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},11222.213939817317]
[null,"UUW","SVE","UUWSVE",{"$f":"VLOOKUP($B130,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C130,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},19822.593734721289,{"$f":"VLOOKUP($B130,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C130,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},19822.593734721289,{"$f":"VLOOKUP($B130,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C130,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},19822.593734721289,{"$f":"VLOOKUP($B130,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C130,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},19822.593734721289,{"$f":"VLOOKUP($B130,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C130,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},19822.593734721289]
[null,"UUW","WSX","UUWWSX",{"$f":"VLOOKUP($B131,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C131,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},14243.676330249549,{"$f":"VLOOKUP($B131,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C131,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},14243.676330249549,{"$f":"VLOOKUP($B131,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C131,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},14243.676330249549,{"$f":"VLOOKUP($B131,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C131,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},14243.676330249549,{"$f":"VLOOKUP($B131,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C131,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},14243.676330249549]
[null,"UUW","SRN","UUWSRN",{"$f":"VLOOKUP($B132,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C132,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},16211.244170636521,{"$f":"VLOOKUP($B132,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C132,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},16211.244170636521,{"$f":"VLOOKUP($B132,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C132,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},16211.244170636521,{"$f":"VLOOKUP($B132,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C132,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},16211.244170636521,{"$f":"VLOOKUP($B132,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C132,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},16211.244170636521]
[null,"UUW","BRL","UUWBRL",{"$f":"VLOOKUP($B133,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C133,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},11292.659219424419,{"$f":"VLOOKUP($B133,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C133,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},11292.659219424419,{"$f":"VLOOKUP($B133,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C133,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},11292.659219424419,{"$f":"VLOOKUP($B133,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C133,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},11292.659219424419,{"$f":"VLOOKUP($B133,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},{"$f":"VLOOKUP($C133,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},11292.659219424419]
[null,"SES","SWB",{"$f":"CONCATENATE(B134,C134)","v":"SESSWB"},{"$f":"VLOOKUP($B134,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C134,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},3486.8753112681743,{"$f":"VLOOKUP($B134,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C134,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},3486.8753112681743,{"$f":"VLOOKUP($B134,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C134,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},3486.8753112681743,{"$f":"VLOOKUP($B134,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C134,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},3486.8753112681743,{"$f":"VLOOKUP($B134,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C134,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},3486.8753112681743]
[null,"SES","YKY","SESYKY",{"$f":"VLOOKUP($B135,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C135,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"E135+F135","v":7703.9318079697941},{"$f":"VLOOKUP($B135,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C135,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"H135+I135","v":7703.9318079697941},{"$f":"VLOOKUP($B135,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C135,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"K135+L135","v":7703.9318079697941},{"$f":"VLOOKUP($B135,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C135,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"N135+O135","v":7703.9318079697941},{"$f":"VLOOKUP($B135,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C135,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"Q135+R135","v":7703.9318079697941}]
[null,"SES","AFW","SESAFW",{"$f":"VLOOKUP($B136,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C136,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},1603.514022796164,{"$f":"VLOOKUP($B136,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C136,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},1603.514022796164,{"$f":"VLOOKUP($B136,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C136,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},1603.514022796164,{"$f":"VLOOKUP($B136,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C136,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},1603.514022796164,{"$f":"VLOOKUP($B136,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C136,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},1603.514022796164]
[null,"SES","TMS","SESTMS",{"$f":"VLOOKUP($B137,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C137,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},17099.977990909145,{"$f":"VLOOKUP($B137,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C137,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},17099.977990909145,{"$f":"VLOOKUP($B137,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C137,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},17099.977990909145,{"$f":"VLOOKUP($B137,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C137,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},17099.977990909145,{"$f":"VLOOKUP($B137,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C137,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},17099.977990909145]
[null,"SES","PRT","SESPRT",{"$f":"VLOOKUP($B138,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C138,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},499.31826918116099,{"$f":"VLOOKUP($B138,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C138,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},499.31826918116099,{"$f":"VLOOKUP($B138,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C138,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},499.31826918116099,{"$f":"VLOOKUP($B138,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C138,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},499.31826918116099,{"$f":"VLOOKUP($B138,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C138,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},499.31826918116099]
[null,"SES","NES","SESNES",{"$f":"VLOOKUP($B139,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C139,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},4639.0879390443242,{"$f":"VLOOKUP($B139,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C139,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},4639.0879390443242,{"$f":"VLOOKUP($B139,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C139,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},4639.0879390443242,{"$f":"VLOOKUP($B139,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C139,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},4639.0879390443242,{"$f":"VLOOKUP($B139,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C139,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},4639.0879390443242]
[null,"SES","WSH","SESWSH",{"$f":"VLOOKUP($B140,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C140,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},6522.3363970444943,{"$f":"VLOOKUP($B140,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C140,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},6522.3363970444943,{"$f":"VLOOKUP($B140,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C140,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},6522.3363970444943,{"$f":"VLOOKUP($B140,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C140,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},6522.3363970444943,{"$f":"VLOOKUP($B140,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C140,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},6522.3363970444943]
[null,"SES","UUW","SESUUW",{"$f":"VLOOKUP($B141,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C141,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},11049.743251393844,{"$f":"VLOOKUP($B141,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C141,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},11049.743251393844,{"$f":"VLOOKUP($B141,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C141,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},11049.743251393844,{"$f":"VLOOKUP($B141,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C141,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},11049.743251393844,{"$f":"VLOOKUP($B141,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C141,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},11049.743251393844]
[null,"SES","SES","SESSES",{"$f":"VLOOKUP($B142,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C142,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},558.10535214468803,{"$f":"VLOOKUP($B142,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C142,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},558.10535214468803,{"$f":"VLOOKUP($B142,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C142,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},558.10535214468803,{"$f":"VLOOKUP($B142,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C142,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},558.10535214468803,{"$f":"VLOOKUP($B142,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C142,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},558.10535214468803]
[null,"SES","ANH","SESANH",{"$f":"VLOOKUP($B143,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C143,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},9145.1241804644251,{"$f":"VLOOKUP($B143,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C143,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},9145.1241804644251,{"$f":"VLOOKUP($B143,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C143,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},9145.1241804644251,{"$f":"VLOOKUP($B143,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C143,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},9145.1241804644251,{"$f":"VLOOKUP($B143,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C143,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},9145.1241804644251]
[null,"SES","SEW","SESSEW",{"$f":"VLOOKUP($B144,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C144,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},1728.2621207881639,{"$f":"VLOOKUP($B144,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C144,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},1728.2621207881639,{"$f":"VLOOKUP($B144,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C144,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},1728.2621207881639,{"$f":"VLOOKUP($B144,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C144,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},1728.2621207881639,{"$f":"VLOOKUP($B144,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C144,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},1728.2621207881639]
[null,"SES","SSC","SESSSC",{"$f":"VLOOKUP($B145,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C145,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},730.57604056816103,{"$f":"VLOOKUP($B145,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C145,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},730.57604056816103,{"$f":"VLOOKUP($B145,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C145,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},730.57604056816103,{"$f":"VLOOKUP($B145,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C145,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},730.57604056816103,{"$f":"VLOOKUP($B145,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C145,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},730.57604056816103]
[null,"SES","SVE","SESSVE",{"$f":"VLOOKUP($B146,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C146,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},9330.9558354721339,{"$f":"VLOOKUP($B146,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C146,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},9330.9558354721339,{"$f":"VLOOKUP($B146,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C146,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},9330.9558354721339,{"$f":"VLOOKUP($B146,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C146,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},9330.9558354721339,{"$f":"VLOOKUP($B146,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C146,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},9330.9558354721339]
[null,"SES","WSX","SESWSX",{"$f":"VLOOKUP($B147,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C147,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},3752.0384310003942,{"$f":"VLOOKUP($B147,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C147,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},3752.0384310003942,{"$f":"VLOOKUP($B147,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C147,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},3752.0384310003942,{"$f":"VLOOKUP($B147,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C147,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},3752.0384310003942,{"$f":"VLOOKUP($B147,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C147,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},3752.0384310003942]
[null,"SES","SRN","SESSRN",{"$f":"VLOOKUP($B148,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C148,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},5719.6062713873644,{"$f":"VLOOKUP($B148,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C148,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},5719.6062713873644,{"$f":"VLOOKUP($B148,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C148,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},5719.6062713873644,{"$f":"VLOOKUP($B148,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C148,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},5719.6062713873644,{"$f":"VLOOKUP($B148,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C148,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},5719.6062713873644]
[null,"SES","BRL","SESBRL",{"$f":"VLOOKUP($B149,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C149,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},801.02132017526196,{"$f":"VLOOKUP($B149,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C149,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},801.02132017526196,{"$f":"VLOOKUP($B149,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C149,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},801.02132017526196,{"$f":"VLOOKUP($B149,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C149,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},801.02132017526196,{"$f":"VLOOKUP($B149,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},{"$f":"VLOOKUP($C149,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},801.02132017526196]
[null,"ANH","SWB","ANHSWB",{"$f":"VLOOKUP($B150,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C150,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},12073.894139587912,{"$f":"VLOOKUP($B150,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C150,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},12073.894139587912,{"$f":"VLOOKUP($B150,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C150,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},12073.894139587912,{"$f":"VLOOKUP($B150,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C150,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},12073.894139587912,{"$f":"VLOOKUP($B150,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C150,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},12073.894139587912]
[null,"ANH","YKY","ANHYKY",{"$f":"VLOOKUP($B151,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C151,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},16290.95063628953,{"$f":"VLOOKUP($B151,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C151,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},16290.95063628953,{"$f":"VLOOKUP($B151,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C151,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},16290.95063628953,{"$f":"VLOOKUP($B151,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C151,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},16290.95063628953,{"$f":"VLOOKUP($B151,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C151,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},16290.95063628953]
[null,"ANH","AFW","ANHAFW",{"$f":"VLOOKUP($B152,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C152,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},10190.5328511159,{"$f":"VLOOKUP($B152,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C152,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},10190.5328511159,{"$f":"VLOOKUP($B152,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C152,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},10190.5328511159,{"$f":"VLOOKUP($B152,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C152,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},10190.5328511159,{"$f":"VLOOKUP($B152,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C152,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},10190.5328511159]
[null,"ANH","TMS","ANHTMS",{"$f":"VLOOKUP($B153,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C153,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},25686.99681922888,{"$f":"VLOOKUP($B153,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C153,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},25686.99681922888,{"$f":"VLOOKUP($B153,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C153,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},25686.99681922888,{"$f":"VLOOKUP($B153,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C153,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},25686.99681922888,{"$f":"VLOOKUP($B153,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C153,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},25686.99681922888]
[null,"ANH","PRT","ANHPRT",{"$f":"VLOOKUP($B154,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C154,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},9086.3370975008984,{"$f":"VLOOKUP($B154,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C154,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},9086.3370975008984,{"$f":"VLOOKUP($B154,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C154,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},9086.3370975008984,{"$f":"VLOOKUP($B154,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C154,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},9086.3370975008984,{"$f":"VLOOKUP($B154,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C154,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},9086.3370975008984]
[null,"ANH","NES","ANHNES",{"$f":"VLOOKUP($B155,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C155,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},13226.106767364061,{"$f":"VLOOKUP($B155,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C155,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},13226.106767364061,{"$f":"VLOOKUP($B155,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C155,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},13226.106767364061,{"$f":"VLOOKUP($B155,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C155,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},13226.106767364061,{"$f":"VLOOKUP($B155,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C155,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},13226.106767364061]
[null,"ANH","WSH","ANHWSH",{"$f":"VLOOKUP($B156,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C156,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},15109.35522536423,{"$f":"VLOOKUP($B156,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C156,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},15109.35522536423,{"$f":"VLOOKUP($B156,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C156,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},15109.35522536423,{"$f":"VLOOKUP($B156,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C156,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},15109.35522536423,{"$f":"VLOOKUP($B156,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C156,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},15109.35522536423]
[null,"ANH","UUW","ANHUUW",{"$f":"VLOOKUP($B157,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C157,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},19636.762079713582,{"$f":"VLOOKUP($B157,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C157,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},19636.762079713582,{"$f":"VLOOKUP($B157,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C157,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},19636.762079713582,{"$f":"VLOOKUP($B157,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C157,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},19636.762079713582,{"$f":"VLOOKUP($B157,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C157,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},19636.762079713582]
[null,"ANH","SES","ANHSES",{"$f":"VLOOKUP($B158,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C158,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},9145.1241804644251,{"$f":"VLOOKUP($B158,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C158,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},9145.1241804644251,{"$f":"VLOOKUP($B158,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C158,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},9145.1241804644251,{"$f":"VLOOKUP($B158,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C158,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},9145.1241804644251,{"$f":"VLOOKUP($B158,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C158,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},9145.1241804644251]
[null,"ANH","ANH","ANHANH",{"$f":"VLOOKUP($B159,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C159,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},17732.143008784162,{"$f":"VLOOKUP($B159,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C159,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},17732.143008784162,{"$f":"VLOOKUP($B159,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C159,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},17732.143008784162,{"$f":"VLOOKUP($B159,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C159,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},17732.143008784162,{"$f":"VLOOKUP($B159,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C159,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},17732.143008784162]
[null,"ANH","SEW","ANHSEW",{"$f":"VLOOKUP($B160,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C160,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},10315.280949107901,{"$f":"VLOOKUP($B160,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C160,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},10315.280949107901,{"$f":"VLOOKUP($B160,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C160,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},10315.280949107901,{"$f":"VLOOKUP($B160,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C160,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},10315.280949107901,{"$f":"VLOOKUP($B160,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C160,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},10315.280949107901]
[null,"ANH","SSC","ANHSSC",{"$f":"VLOOKUP($B161,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C161,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},9317.594868887898,{"$f":"VLOOKUP($B161,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C161,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},9317.594868887898,{"$f":"VLOOKUP($B161,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C161,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},9317.594868887898,{"$f":"VLOOKUP($B161,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C161,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},9317.594868887898,{"$f":"VLOOKUP($B161,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C161,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},9317.594868887898]
[null,"ANH","SVE","ANHSVE",{"$f":"VLOOKUP($B162,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C162,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},17917.974663791872,{"$f":"VLOOKUP($B162,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C162,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},17917.974663791872,{"$f":"VLOOKUP($B162,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C162,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},17917.974663791872,{"$f":"VLOOKUP($B162,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C162,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},17917.974663791872,{"$f":"VLOOKUP($B162,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C162,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},17917.974663791872]
[null,"ANH","WSX","ANHWSX",{"$f":"VLOOKUP($B163,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C163,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},12339.05725932013,{"$f":"VLOOKUP($B163,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C163,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},12339.05725932013,{"$f":"VLOOKUP($B163,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C163,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},12339.05725932013,{"$f":"VLOOKUP($B163,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C163,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},12339.05725932013,{"$f":"VLOOKUP($B163,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C163,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},12339.05725932013]
[null,"ANH","SRN","ANHSRN",{"$f":"VLOOKUP($B164,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C164,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},14306.6250997071,{"$f":"VLOOKUP($B164,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C164,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},14306.6250997071,{"$f":"VLOOKUP($B164,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C164,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},14306.6250997071,{"$f":"VLOOKUP($B164,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C164,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},14306.6250997071,{"$f":"VLOOKUP($B164,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C164,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},14306.6250997071]
[null,"ANH","BRL","ANHBRL",{"$f":"VLOOKUP($B165,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C165,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},9388.040148494998,{"$f":"VLOOKUP($B165,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C165,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},9388.040148494998,{"$f":"VLOOKUP($B165,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C165,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},9388.040148494998,{"$f":"VLOOKUP($B165,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C165,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},9388.040148494998,{"$f":"VLOOKUP($B165,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},{"$f":"VLOOKUP($C165,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},9388.040148494998]
[null,"SEW","SWB","SEWSWB",{"$f":"VLOOKUP($B166,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C166,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},4657.0320799116498,{"$f":"VLOOKUP($B166,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C166,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},4657.0320799116498,{"$f":"VLOOKUP($B166,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C166,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},4657.0320799116498,{"$f":"VLOOKUP($B166,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C166,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},4657.0320799116498,{"$f":"VLOOKUP($B166,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C166,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},4657.0320799116498]
[null,"SEW","YKY","SEWYKY",{"$f":"VLOOKUP($B167,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C167,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},8874.0885766132706,{"$f":"VLOOKUP($B167,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C167,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},8874.0885766132706,{"$f":"VLOOKUP($B167,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C167,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},8874.0885766132706,{"$f":"VLOOKUP($B167,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C167,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},8874.0885766132706,{"$f":"VLOOKUP($B167,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C167,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},8874.0885766132706]
[null,"SEW","AFW","SEWAFW",{"$f":"VLOOKUP($B168,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C168,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},2773.6707914396402,{"$f":"VLOOKUP($B168,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C168,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},2773.6707914396402,{"$f":"VLOOKUP($B168,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C168,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},2773.6707914396402,{"$f":"VLOOKUP($B168,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C168,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},2773.6707914396402,{"$f":"VLOOKUP($B168,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C168,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},2773.6707914396402]
[null,"SEW","TMS","SEWTMS",{"$f":"VLOOKUP($B169,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C169,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},18270.13475955262,{"$f":"VLOOKUP($B169,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C169,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},18270.13475955262,{"$f":"VLOOKUP($B169,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C169,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},18270.13475955262,{"$f":"VLOOKUP($B169,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C169,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},18270.13475955262,{"$f":"VLOOKUP($B169,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C169,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},18270.13475955262]
[null,"SEW","PRT","SEWPRT",{"$f":"VLOOKUP($B170,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C170,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},1669.475037824637,{"$f":"VLOOKUP($B170,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C170,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},1669.475037824637,{"$f":"VLOOKUP($B170,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C170,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},1669.475037824637,{"$f":"VLOOKUP($B170,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C170,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},1669.475037824637,{"$f":"VLOOKUP($B170,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C170,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},1669.475037824637]
[null,"SEW","NES","SEWNES",{"$f":"VLOOKUP($B171,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C171,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},5809.2447076877997,{"$f":"VLOOKUP($B171,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C171,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},5809.2447076877997,{"$f":"VLOOKUP($B171,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C171,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},5809.2447076877997,{"$f":"VLOOKUP($B171,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C171,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},5809.2447076877997,{"$f":"VLOOKUP($B171,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C171,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},5809.2447076877997]
[null,"SEW","WSH","SEWWSH",{"$f":"VLOOKUP($B172,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C172,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},7692.4931656879698,{"$f":"VLOOKUP($B172,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C172,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},7692.4931656879698,{"$f":"VLOOKUP($B172,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C172,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},7692.4931656879698,{"$f":"VLOOKUP($B172,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C172,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},7692.4931656879698,{"$f":"VLOOKUP($B172,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C172,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},7692.4931656879698]
[null,"SEW","UUW","SEWUUW",{"$f":"VLOOKUP($B173,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C173,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},12219.900020037319,{"$f":"VLOOKUP($B173,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C173,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},12219.900020037319,{"$f":"VLOOKUP($B173,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C173,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},12219.900020037319,{"$f":"VLOOKUP($B173,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C173,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},12219.900020037319,{"$f":"VLOOKUP($B173,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C173,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},12219.900020037319]
[null,"SEW","SES","SEWSES",{"$f":"VLOOKUP($B174,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C174,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},1728.2621207881639,{"$f":"VLOOKUP($B174,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C174,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},1728.2621207881639,{"$f":"VLOOKUP($B174,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C174,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},1728.2621207881639,{"$f":"VLOOKUP($B174,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C174,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},1728.2621207881639,{"$f":"VLOOKUP($B174,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C174,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},1728.2621207881639]
[null,"SEW","ANH","SEWANH",{"$f":"VLOOKUP($B175,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C175,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},10315.280949107901,{"$f":"VLOOKUP($B175,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C175,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},10315.280949107901,{"$f":"VLOOKUP($B175,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C175,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},10315.280949107901,{"$f":"VLOOKUP($B175,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C175,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},10315.280949107901,{"$f":"VLOOKUP($B175,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C175,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},10315.280949107901]
[null,"SEW","SEW","SEWSEW",{"$f":"VLOOKUP($B176,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C176,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},2898.4188894316399,{"$f":"VLOOKUP($B176,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C176,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},2898.4188894316399,{"$f":"VLOOKUP($B176,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C176,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},2898.4188894316399,{"$f":"VLOOKUP($B176,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C176,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},2898.4188894316399,{"$f":"VLOOKUP($B176,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C176,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},2898.4188894316399]
[null,"SEW","SSC","SEWSSC",{"$f":"VLOOKUP($B177,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C177,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},1900.732809211637,{"$f":"VLOOKUP($B177,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C177,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},1900.732809211637,{"$f":"VLOOKUP($B177,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C177,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},1900.732809211637,{"$f":"VLOOKUP($B177,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C177,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},1900.732809211637,{"$f":"VLOOKUP($B177,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C177,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},1900.732809211637]
[null,"SEW","SVE","SEWSVE",{"$f":"VLOOKUP($B178,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C178,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},10501.112604115609,{"$f":"VLOOKUP($B178,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C178,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},10501.112604115609,{"$f":"VLOOKUP($B178,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C178,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},10501.112604115609,{"$f":"VLOOKUP($B178,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C178,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},10501.112604115609,{"$f":"VLOOKUP($B178,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C178,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},10501.112604115609]
[null,"SEW","WSX","SEWWSX",{"$f":"VLOOKUP($B179,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C179,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},4922.1951996438702,{"$f":"VLOOKUP($B179,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C179,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},4922.1951996438702,{"$f":"VLOOKUP($B179,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C179,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},4922.1951996438702,{"$f":"VLOOKUP($B179,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C179,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},4922.1951996438702,{"$f":"VLOOKUP($B179,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C179,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},4922.1951996438702]
[null,"SEW","SRN","SEWSRN",{"$f":"VLOOKUP($B180,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C180,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},6889.7630400308399,{"$f":"VLOOKUP($B180,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C180,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},6889.7630400308399,{"$f":"VLOOKUP($B180,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C180,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},6889.7630400308399,{"$f":"VLOOKUP($B180,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C180,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},6889.7630400308399,{"$f":"VLOOKUP($B180,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C180,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},6889.7630400308399]
[null,"SEW","BRL","SEWBRL",{"$f":"VLOOKUP($B181,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C181,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},1971.1780888187379,{"$f":"VLOOKUP($B181,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C181,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},1971.1780888187379,{"$f":"VLOOKUP($B181,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C181,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},1971.1780888187379,{"$f":"VLOOKUP($B181,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C181,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},1971.1780888187379,{"$f":"VLOOKUP($B181,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},{"$f":"VLOOKUP($C181,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},1971.1780888187379]
[null,"SSC","SWB","SSCSWB",{"$f":"VLOOKUP($B182,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C182,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},3659.3459996916472,{"$f":"VLOOKUP($B182,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C182,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},3659.3459996916472,{"$f":"VLOOKUP($B182,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C182,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},3659.3459996916472,{"$f":"VLOOKUP($B182,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C182,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},3659.3459996916472,{"$f":"VLOOKUP($B182,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C182,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},3659.3459996916472]
[null,"SSC","YKY","SSCYKY",{"$f":"VLOOKUP($B183,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C183,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},7876.402496393267,{"$f":"VLOOKUP($B183,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C183,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},7876.402496393267,{"$f":"VLOOKUP($B183,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C183,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},7876.402496393267,{"$f":"VLOOKUP($B183,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C183,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},7876.402496393267,{"$f":"VLOOKUP($B183,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C183,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},7876.402496393267]
[null,"SSC","AFW","SSCAFW",{"$f":"VLOOKUP($B184,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C184,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},1775.9847112196371,{"$f":"VLOOKUP($B184,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C184,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},1775.9847112196371,{"$f":"VLOOKUP($B184,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C184,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},1775.9847112196371,{"$f":"VLOOKUP($B184,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C184,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},1775.9847112196371,{"$f":"VLOOKUP($B184,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C184,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},1775.9847112196371]
[null,"SSC","TMS","SSCTMS",{"$f":"VLOOKUP($B185,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C185,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},17272.448679332618,{"$f":"VLOOKUP($B185,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C185,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},17272.448679332618,{"$f":"VLOOKUP($B185,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C185,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},17272.448679332618,{"$f":"VLOOKUP($B185,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C185,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},17272.448679332618,{"$f":"VLOOKUP($B185,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C185,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},17272.448679332618]
[null,"SSC","PRT","SSCPRT",{"$f":"VLOOKUP($B186,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C186,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},671.78895760463399,{"$f":"VLOOKUP($B186,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C186,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},671.78895760463399,{"$f":"VLOOKUP($B186,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C186,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},671.78895760463399,{"$f":"VLOOKUP($B186,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C186,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},671.78895760463399,{"$f":"VLOOKUP($B186,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C186,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},671.78895760463399]
[null,"SSC","NES","SSCNES",{"$f":"VLOOKUP($B187,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C187,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},4811.5586274677971,{"$f":"VLOOKUP($B187,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C187,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},4811.5586274677971,{"$f":"VLOOKUP($B187,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C187,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},4811.5586274677971,{"$f":"VLOOKUP($B187,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C187,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},4811.5586274677971,{"$f":"VLOOKUP($B187,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C187,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},4811.5586274677971]
[null,"SSC","WSH","SSCWSH",{"$f":"VLOOKUP($B188,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C188,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},6694.8070854679672,{"$f":"VLOOKUP($B188,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C188,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},6694.8070854679672,{"$f":"VLOOKUP($B188,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C188,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},6694.8070854679672,{"$f":"VLOOKUP($B188,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C188,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},6694.8070854679672,{"$f":"VLOOKUP($B188,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C188,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},6694.8070854679672]
[null,"SSC","UUW","SSCUUW",{"$f":"VLOOKUP($B189,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C189,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},11222.213939817317,{"$f":"VLOOKUP($B189,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C189,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},11222.213939817317,{"$f":"VLOOKUP($B189,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C189,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},11222.213939817317,{"$f":"VLOOKUP($B189,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C189,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},11222.213939817317,{"$f":"VLOOKUP($B189,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C189,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},11222.213939817317]
[null,"SSC","SES","SSCSES",{"$f":"VLOOKUP($B190,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C190,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},730.57604056816103,{"$f":"VLOOKUP($B190,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C190,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},730.57604056816103,{"$f":"VLOOKUP($B190,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C190,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},730.57604056816103,{"$f":"VLOOKUP($B190,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C190,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},730.57604056816103,{"$f":"VLOOKUP($B190,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C190,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},730.57604056816103]
[null,"SSC","ANH","SSCANH",{"$f":"VLOOKUP($B191,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C191,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},9317.594868887898,{"$f":"VLOOKUP($B191,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C191,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},9317.594868887898,{"$f":"VLOOKUP($B191,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C191,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},9317.594868887898,{"$f":"VLOOKUP($B191,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C191,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},9317.594868887898,{"$f":"VLOOKUP($B191,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C191,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},9317.594868887898]
[null,"SSC","SEW","SSCSEW",{"$f":"VLOOKUP($B192,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C192,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},1900.732809211637,{"$f":"VLOOKUP($B192,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C192,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},1900.732809211637,{"$f":"VLOOKUP($B192,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C192,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},1900.732809211637,{"$f":"VLOOKUP($B192,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C192,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},1900.732809211637,{"$f":"VLOOKUP($B192,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C192,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},1900.732809211637]
[null,"SSC","SSC","SSCSSC",{"$f":"VLOOKUP($B193,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C193,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},903.04672899163404,{"$f":"VLOOKUP($B193,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C193,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},903.04672899163404,{"$f":"VLOOKUP($B193,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C193,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},903.04672899163404,{"$f":"VLOOKUP($B193,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C193,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},903.04672899163404,{"$f":"VLOOKUP($B193,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C193,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},903.04672899163404]
[null,"SSC","SVE","SSCSVE",{"$f":"VLOOKUP($B194,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C194,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},9503.4265238956068,{"$f":"VLOOKUP($B194,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C194,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},9503.4265238956068,{"$f":"VLOOKUP($B194,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C194,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},9503.4265238956068,{"$f":"VLOOKUP($B194,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C194,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},9503.4265238956068,{"$f":"VLOOKUP($B194,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C194,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},9503.4265238956068]
[null,"SSC","WSX","SSCWSX",{"$f":"VLOOKUP($B195,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C195,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},3924.5091194238671,{"$f":"VLOOKUP($B195,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C195,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},3924.5091194238671,{"$f":"VLOOKUP($B195,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C195,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},3924.5091194238671,{"$f":"VLOOKUP($B195,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C195,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},3924.5091194238671,{"$f":"VLOOKUP($B195,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C195,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},3924.5091194238671]
[null,"SSC","SRN","SSCSRN",{"$f":"VLOOKUP($B196,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C196,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},5892.0769598108373,{"$f":"VLOOKUP($B196,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C196,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},5892.0769598108373,{"$f":"VLOOKUP($B196,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C196,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},5892.0769598108373,{"$f":"VLOOKUP($B196,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C196,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},5892.0769598108373,{"$f":"VLOOKUP($B196,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C196,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},5892.0769598108373]
[null,"SSC","BRL","SSCBRL",{"$f":"VLOOKUP($B197,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C197,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},973.49200859873508,{"$f":"VLOOKUP($B197,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C197,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},973.49200859873508,{"$f":"VLOOKUP($B197,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C197,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},973.49200859873508,{"$f":"VLOOKUP($B197,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C197,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},973.49200859873508,{"$f":"VLOOKUP($B197,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},{"$f":"VLOOKUP($C197,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},973.49200859873508]
[null,"SVE","SWB",{"$f":"CONCATENATE(B198,C198)","v":"SVESWB"},{"$f":"VLOOKUP($B198,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C198,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},12259.725794595619,{"$f":"VLOOKUP($B198,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C198,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},12259.725794595619,{"$f":"VLOOKUP($B198,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C198,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},12259.725794595619,{"$f":"VLOOKUP($B198,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C198,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},12259.725794595619,{"$f":"VLOOKUP($B198,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C198,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},12259.725794595619]
[null,"SVE","YKY","SVEYKY",{"$f":"VLOOKUP($B199,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C199,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},{"$f":"E199+F199","v":16476.782291297241},{"$f":"VLOOKUP($B199,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C199,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},{"$f":"H199+I199","v":16476.782291297241},{"$f":"VLOOKUP($B199,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C199,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},{"$f":"K199+L199","v":16476.782291297241},{"$f":"VLOOKUP($B199,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C199,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},{"$f":"N199+O199","v":16476.782291297241},{"$f":"VLOOKUP($B199,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C199,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},{"$f":"Q199+R199","v":16476.782291297241}]
[null,"SVE","AFW","SVEAFW",{"$f":"VLOOKUP($B200,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C200,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},10376.364506123609,{"$f":"VLOOKUP($B200,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C200,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},10376.364506123609,{"$f":"VLOOKUP($B200,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C200,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},10376.364506123609,{"$f":"VLOOKUP($B200,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C200,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},10376.364506123609,{"$f":"VLOOKUP($B200,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C200,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},10376.364506123609]
[null,"SVE","TMS","SVETMS",{"$f":"VLOOKUP($B201,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C201,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},25872.82847423659,{"$f":"VLOOKUP($B201,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C201,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},25872.82847423659,{"$f":"VLOOKUP($B201,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C201,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},25872.82847423659,{"$f":"VLOOKUP($B201,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C201,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},25872.82847423659,{"$f":"VLOOKUP($B201,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C201,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},25872.82847423659]
[null,"SVE","PRT","SVEPRT",{"$f":"VLOOKUP($B202,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C202,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},9272.1687525086072,{"$f":"VLOOKUP($B202,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C202,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},9272.1687525086072,{"$f":"VLOOKUP($B202,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C202,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},9272.1687525086072,{"$f":"VLOOKUP($B202,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C202,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},9272.1687525086072,{"$f":"VLOOKUP($B202,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C202,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},9272.1687525086072]
[null,"SVE","NES","SVENES",{"$f":"VLOOKUP($B203,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C203,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},13411.93842237177,{"$f":"VLOOKUP($B203,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C203,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},13411.93842237177,{"$f":"VLOOKUP($B203,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C203,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},13411.93842237177,{"$f":"VLOOKUP($B203,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C203,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},13411.93842237177,{"$f":"VLOOKUP($B203,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C203,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},13411.93842237177]
[null,"SVE","WSH","SVEWSH",{"$f":"VLOOKUP($B204,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C204,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},15295.186880371941,{"$f":"VLOOKUP($B204,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C204,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},15295.186880371941,{"$f":"VLOOKUP($B204,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C204,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},15295.186880371941,{"$f":"VLOOKUP($B204,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C204,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},15295.186880371941,{"$f":"VLOOKUP($B204,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C204,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},15295.186880371941]
[null,"SVE","UUW","SVEUUW",{"$f":"VLOOKUP($B205,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C205,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},19822.593734721289,{"$f":"VLOOKUP($B205,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C205,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},19822.593734721289,{"$f":"VLOOKUP($B205,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C205,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},19822.593734721289,{"$f":"VLOOKUP($B205,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C205,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},19822.593734721289,{"$f":"VLOOKUP($B205,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C205,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},19822.593734721289]
[null,"SVE","SES","SVESES",{"$f":"VLOOKUP($B206,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C206,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},9330.9558354721339,{"$f":"VLOOKUP($B206,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C206,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},9330.9558354721339,{"$f":"VLOOKUP($B206,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C206,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},9330.9558354721339,{"$f":"VLOOKUP($B206,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C206,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},9330.9558354721339,{"$f":"VLOOKUP($B206,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C206,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},9330.9558354721339]
[null,"SVE","ANH","SVEANH",{"$f":"VLOOKUP($B207,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C207,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},17917.974663791872,{"$f":"VLOOKUP($B207,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C207,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},17917.974663791872,{"$f":"VLOOKUP($B207,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C207,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},17917.974663791872,{"$f":"VLOOKUP($B207,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C207,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},17917.974663791872,{"$f":"VLOOKUP($B207,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C207,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},17917.974663791872]
[null,"SVE","SEW","SVESEW",{"$f":"VLOOKUP($B208,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C208,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},10501.112604115609,{"$f":"VLOOKUP($B208,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C208,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},10501.112604115609,{"$f":"VLOOKUP($B208,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C208,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},10501.112604115609,{"$f":"VLOOKUP($B208,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C208,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},10501.112604115609,{"$f":"VLOOKUP($B208,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C208,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},10501.112604115609]
[null,"SVE","SSC","SVESSC",{"$f":"VLOOKUP($B209,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C209,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},9503.4265238956068,{"$f":"VLOOKUP($B209,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C209,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},9503.4265238956068,{"$f":"VLOOKUP($B209,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C209,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},9503.4265238956068,{"$f":"VLOOKUP($B209,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C209,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},9503.4265238956068,{"$f":"VLOOKUP($B209,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C209,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},9503.4265238956068]
[null,"SVE","SVE","SVESVE",{"$f":"VLOOKUP($B210,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C210,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},18103.806318799579,{"$f":"VLOOKUP($B210,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C210,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},18103.806318799579,{"$f":"VLOOKUP($B210,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C210,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},18103.806318799579,{"$f":"VLOOKUP($B210,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C210,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},18103.806318799579,{"$f":"VLOOKUP($B210,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C210,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},18103.806318799579]
[null,"SVE","WSX","SVEWSX",{"$f":"VLOOKUP($B211,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C211,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},12524.888914327839,{"$f":"VLOOKUP($B211,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C211,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},12524.888914327839,{"$f":"VLOOKUP($B211,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C211,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},12524.888914327839,{"$f":"VLOOKUP($B211,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C211,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},12524.888914327839,{"$f":"VLOOKUP($B211,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C211,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},12524.888914327839]
[null,"SVE","SRN","SVESRN",{"$f":"VLOOKUP($B212,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C212,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},14492.456754714811,{"$f":"VLOOKUP($B212,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C212,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},14492.456754714811,{"$f":"VLOOKUP($B212,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C212,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},14492.456754714811,{"$f":"VLOOKUP($B212,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C212,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},14492.456754714811,{"$f":"VLOOKUP($B212,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C212,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},14492.456754714811]
[null,"SVE","BRL","SVEBRL",{"$f":"VLOOKUP($B213,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C213,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},9573.8718035027086,{"$f":"VLOOKUP($B213,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C213,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},9573.8718035027086,{"$f":"VLOOKUP($B213,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C213,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},9573.8718035027086,{"$f":"VLOOKUP($B213,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C213,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},9573.8718035027086,{"$f":"VLOOKUP($B213,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},{"$f":"VLOOKUP($C213,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},9573.8718035027086]
[null,"WSX","SWB","WSXSWB",{"$f":"VLOOKUP($B214,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C214,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},6680.8083901238806,{"$f":"VLOOKUP($B214,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C214,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},6680.8083901238806,{"$f":"VLOOKUP($B214,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C214,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},6680.8083901238806,{"$f":"VLOOKUP($B214,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C214,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},6680.8083901238806,{"$f":"VLOOKUP($B214,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C214,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},6680.8083901238806]
[null,"WSX","YKY","WSXYKY",{"$f":"VLOOKUP($B215,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C215,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},10897.8648868255,{"$f":"VLOOKUP($B215,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C215,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},10897.8648868255,{"$f":"VLOOKUP($B215,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C215,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},10897.8648868255,{"$f":"VLOOKUP($B215,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C215,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},10897.8648868255,{"$f":"VLOOKUP($B215,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C215,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},10897.8648868255]
[null,"WSX","AFW","WSXAFW",{"$f":"VLOOKUP($B216,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C216,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},4797.4471016518701,{"$f":"VLOOKUP($B216,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C216,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},4797.4471016518701,{"$f":"VLOOKUP($B216,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C216,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},4797.4471016518701,{"$f":"VLOOKUP($B216,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C216,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},4797.4471016518701,{"$f":"VLOOKUP($B216,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C216,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},4797.4471016518701]
[null,"WSX","TMS","WSXTMS",{"$f":"VLOOKUP($B217,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C217,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},20293.91106976485,{"$f":"VLOOKUP($B217,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C217,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},20293.91106976485,{"$f":"VLOOKUP($B217,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C217,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},20293.91106976485,{"$f":"VLOOKUP($B217,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C217,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},20293.91106976485,{"$f":"VLOOKUP($B217,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C217,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},20293.91106976485]
[null,"WSX","PRT","WSXPRT",{"$f":"VLOOKUP($B218,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C218,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},3693.2513480368671,{"$f":"VLOOKUP($B218,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C218,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},3693.2513480368671,{"$f":"VLOOKUP($B218,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C218,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},3693.2513480368671,{"$f":"VLOOKUP($B218,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C218,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},3693.2513480368671,{"$f":"VLOOKUP($B218,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C218,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},3693.2513480368671]
[null,"WSX","NES","WSXNES",{"$f":"VLOOKUP($B219,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C219,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},7833.0210179000296,{"$f":"VLOOKUP($B219,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C219,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},7833.0210179000296,{"$f":"VLOOKUP($B219,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C219,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},7833.0210179000296,{"$f":"VLOOKUP($B219,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C219,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},7833.0210179000296,{"$f":"VLOOKUP($B219,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C219,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},7833.0210179000296]
[null,"WSX","WSH","WSXWSH",{"$f":"VLOOKUP($B220,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C220,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},9716.2694759002006,{"$f":"VLOOKUP($B220,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C220,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},9716.2694759002006,{"$f":"VLOOKUP($B220,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C220,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},9716.2694759002006,{"$f":"VLOOKUP($B220,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C220,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},9716.2694759002006,{"$f":"VLOOKUP($B220,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C220,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},9716.2694759002006]
[null,"WSX","UUW","WSXUUW",{"$f":"VLOOKUP($B221,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C221,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},14243.676330249549,{"$f":"VLOOKUP($B221,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C221,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},14243.676330249549,{"$f":"VLOOKUP($B221,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C221,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},14243.676330249549,{"$f":"VLOOKUP($B221,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C221,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},14243.676330249549,{"$f":"VLOOKUP($B221,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C221,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},14243.676330249549]
[null,"WSX","SES","WSXSES",{"$f":"VLOOKUP($B222,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C222,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},3752.0384310003942,{"$f":"VLOOKUP($B222,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C222,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},3752.0384310003942,{"$f":"VLOOKUP($B222,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C222,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},3752.0384310003942,{"$f":"VLOOKUP($B222,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C222,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},3752.0384310003942,{"$f":"VLOOKUP($B222,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C222,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},3752.0384310003942]
[null,"WSX","ANH","WSXANH",{"$f":"VLOOKUP($B223,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C223,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},12339.05725932013,{"$f":"VLOOKUP($B223,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C223,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},12339.05725932013,{"$f":"VLOOKUP($B223,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C223,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},12339.05725932013,{"$f":"VLOOKUP($B223,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C223,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},12339.05725932013,{"$f":"VLOOKUP($B223,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C223,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},12339.05725932013]
[null,"WSX","SEW","WSXSEW",{"$f":"VLOOKUP($B224,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C224,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},4922.1951996438702,{"$f":"VLOOKUP($B224,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C224,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},4922.1951996438702,{"$f":"VLOOKUP($B224,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C224,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},4922.1951996438702,{"$f":"VLOOKUP($B224,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C224,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},4922.1951996438702,{"$f":"VLOOKUP($B224,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C224,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},4922.1951996438702]
[null,"WSX","SSC","WSXSSC",{"$f":"VLOOKUP($B225,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C225,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},3924.5091194238671,{"$f":"VLOOKUP($B225,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C225,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},3924.5091194238671,{"$f":"VLOOKUP($B225,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C225,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},3924.5091194238671,{"$f":"VLOOKUP($B225,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C225,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},3924.5091194238671,{"$f":"VLOOKUP($B225,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C225,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},3924.5091194238671]
[null,"WSX","SVE","WSXSVE",{"$f":"VLOOKUP($B226,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C226,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},12524.888914327839,{"$f":"VLOOKUP($B226,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C226,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},12524.888914327839,{"$f":"VLOOKUP($B226,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C226,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},12524.888914327839,{"$f":"VLOOKUP($B226,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C226,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},12524.888914327839,{"$f":"VLOOKUP($B226,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C226,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},12524.888914327839]
[null,"WSX","WSX","WSXWSX",{"$f":"VLOOKUP($B227,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C227,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},6945.9715098561001,{"$f":"VLOOKUP($B227,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C227,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},6945.9715098561001,{"$f":"VLOOKUP($B227,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C227,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},6945.9715098561001,{"$f":"VLOOKUP($B227,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C227,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},6945.9715098561001,{"$f":"VLOOKUP($B227,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C227,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},6945.9715098561001]
[null,"WSX","SRN","WSXSRN",{"$f":"VLOOKUP($B228,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C228,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},8913.5393502430707,{"$f":"VLOOKUP($B228,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C228,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},8913.5393502430707,{"$f":"VLOOKUP($B228,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C228,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},8913.5393502430707,{"$f":"VLOOKUP($B228,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C228,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},8913.5393502430707,{"$f":"VLOOKUP($B228,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C228,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},8913.5393502430707]
[null,"WSX","BRL","WSXBRL",{"$f":"VLOOKUP($B229,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C229,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},3994.954399030968,{"$f":"VLOOKUP($B229,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C229,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},3994.954399030968,{"$f":"VLOOKUP($B229,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C229,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},3994.954399030968,{"$f":"VLOOKUP($B229,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C229,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},3994.954399030968,{"$f":"VLOOKUP($B229,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},{"$f":"VLOOKUP($C229,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},3994.954399030968]
[null,"SRN","SWB","SRNSWB",{"$f":"VLOOKUP($B230,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C230,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},8648.3762305108503,{"$f":"VLOOKUP($B230,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C230,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},8648.3762305108503,{"$f":"VLOOKUP($B230,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C230,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},8648.3762305108503,{"$f":"VLOOKUP($B230,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C230,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},8648.3762305108503,{"$f":"VLOOKUP($B230,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C230,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},8648.3762305108503]
[null,"SRN","YKY","SRNYKY",{"$f":"VLOOKUP($B231,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C231,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},12865.43272721247,{"$f":"VLOOKUP($B231,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C231,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},12865.43272721247,{"$f":"VLOOKUP($B231,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C231,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},12865.43272721247,{"$f":"VLOOKUP($B231,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C231,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},12865.43272721247,{"$f":"VLOOKUP($B231,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C231,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},12865.43272721247]
[null,"SRN","AFW","SRNAFW",{"$f":"VLOOKUP($B232,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C232,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},6765.0149420388407,{"$f":"VLOOKUP($B232,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C232,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},6765.0149420388407,{"$f":"VLOOKUP($B232,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C232,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},6765.0149420388407,{"$f":"VLOOKUP($B232,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C232,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},6765.0149420388407,{"$f":"VLOOKUP($B232,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C232,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},6765.0149420388407]
[null,"SRN","TMS","SRNTMS",{"$f":"VLOOKUP($B233,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C233,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},22261.478910151822,{"$f":"VLOOKUP($B233,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C233,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},22261.478910151822,{"$f":"VLOOKUP($B233,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C233,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},22261.478910151822,{"$f":"VLOOKUP($B233,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C233,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},22261.478910151822,{"$f":"VLOOKUP($B233,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C233,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},22261.478910151822]
[null,"SRN","PRT","SRNPRT",{"$f":"VLOOKUP($B234,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C234,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},5660.8191884238367,{"$f":"VLOOKUP($B234,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C234,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},5660.8191884238367,{"$f":"VLOOKUP($B234,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C234,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},5660.8191884238367,{"$f":"VLOOKUP($B234,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C234,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},5660.8191884238367,{"$f":"VLOOKUP($B234,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C234,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},5660.8191884238367]
[null,"SRN","NES","SRNNES",{"$f":"VLOOKUP($B235,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C235,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},9800.5888582869993,{"$f":"VLOOKUP($B235,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C235,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},9800.5888582869993,{"$f":"VLOOKUP($B235,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C235,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},9800.5888582869993,{"$f":"VLOOKUP($B235,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C235,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},9800.5888582869993,{"$f":"VLOOKUP($B235,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C235,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},9800.5888582869993]
[null,"SRN","WSH","SRNWSH",{"$f":"VLOOKUP($B236,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C236,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},11683.83731628717,{"$f":"VLOOKUP($B236,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C236,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},11683.83731628717,{"$f":"VLOOKUP($B236,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C236,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},11683.83731628717,{"$f":"VLOOKUP($B236,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C236,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},11683.83731628717,{"$f":"VLOOKUP($B236,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C236,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},11683.83731628717]
[null,"SRN","UUW","SRNUUW",{"$f":"VLOOKUP($B237,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C237,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},16211.244170636521,{"$f":"VLOOKUP($B237,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C237,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},16211.244170636521,{"$f":"VLOOKUP($B237,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C237,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},16211.244170636521,{"$f":"VLOOKUP($B237,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C237,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},16211.244170636521,{"$f":"VLOOKUP($B237,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C237,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},16211.244170636521]
[null,"SRN","SES","SRNSES",{"$f":"VLOOKUP($B238,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C238,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},5719.6062713873644,{"$f":"VLOOKUP($B238,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C238,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},5719.6062713873644,{"$f":"VLOOKUP($B238,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C238,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},5719.6062713873644,{"$f":"VLOOKUP($B238,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C238,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},5719.6062713873644,{"$f":"VLOOKUP($B238,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C238,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},5719.6062713873644]
[null,"SRN","ANH","SRNANH",{"$f":"VLOOKUP($B239,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C239,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},14306.6250997071,{"$f":"VLOOKUP($B239,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C239,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},14306.6250997071,{"$f":"VLOOKUP($B239,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C239,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},14306.6250997071,{"$f":"VLOOKUP($B239,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C239,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},14306.6250997071,{"$f":"VLOOKUP($B239,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C239,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},14306.6250997071]
[null,"SRN","SEW","SRNSEW",{"$f":"VLOOKUP($B240,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C240,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},6889.7630400308399,{"$f":"VLOOKUP($B240,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C240,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},6889.7630400308399,{"$f":"VLOOKUP($B240,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C240,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},6889.7630400308399,{"$f":"VLOOKUP($B240,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C240,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},6889.7630400308399,{"$f":"VLOOKUP($B240,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C240,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},6889.7630400308399]
[null,"SRN","SSC","SRNSSC",{"$f":"VLOOKUP($B241,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C241,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},5892.0769598108373,{"$f":"VLOOKUP($B241,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C241,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},5892.0769598108373,{"$f":"VLOOKUP($B241,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C241,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},5892.0769598108373,{"$f":"VLOOKUP($B241,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C241,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},5892.0769598108373,{"$f":"VLOOKUP($B241,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C241,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},5892.0769598108373]
[null,"SRN","SVE","SRNSVE",{"$f":"VLOOKUP($B242,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C242,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},14492.456754714811,{"$f":"VLOOKUP($B242,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C242,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},14492.456754714811,{"$f":"VLOOKUP($B242,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C242,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},14492.456754714811,{"$f":"VLOOKUP($B242,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C242,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},14492.456754714811,{"$f":"VLOOKUP($B242,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C242,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},14492.456754714811]
[null,"SRN","WSX","SRNWSX",{"$f":"VLOOKUP($B243,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C243,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},8913.5393502430707,{"$f":"VLOOKUP($B243,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C243,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},8913.5393502430707,{"$f":"VLOOKUP($B243,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C243,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},8913.5393502430707,{"$f":"VLOOKUP($B243,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C243,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},8913.5393502430707,{"$f":"VLOOKUP($B243,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C243,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},8913.5393502430707]
[null,"SRN","SRN","SRNSRN",{"$f":"VLOOKUP($B244,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C244,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},10881.10719063004,{"$f":"VLOOKUP($B244,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C244,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},10881.10719063004,{"$f":"VLOOKUP($B244,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C244,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},10881.10719063004,{"$f":"VLOOKUP($B244,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C244,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},10881.10719063004,{"$f":"VLOOKUP($B244,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C244,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},10881.10719063004]
[null,"SRN","BRL","SRNBRL",{"$f":"VLOOKUP($B245,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C245,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},5962.5222394179382,{"$f":"VLOOKUP($B245,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C245,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},5962.5222394179382,{"$f":"VLOOKUP($B245,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C245,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},5962.5222394179382,{"$f":"VLOOKUP($B245,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C245,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},5962.5222394179382,{"$f":"VLOOKUP($B245,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},{"$f":"VLOOKUP($C245,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},5962.5222394179382]
[null,"BRL","SWB","BRLSWB",{"$f":"VLOOKUP($B246,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C246,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3207.8226351958301},3729.7912792987481,{"$f":"VLOOKUP($B246,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C246,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3207.8226351958301},3729.7912792987481,{"$f":"VLOOKUP($B246,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C246,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3207.8226351958301},3729.7912792987481,{"$f":"VLOOKUP($B246,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C246,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3207.8226351958301},3729.7912792987481,{"$f":"VLOOKUP($B246,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C246,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3207.8226351958301},3729.7912792987481]
[null,"BRL","YKY","BRLYKY",{"$f":"VLOOKUP($B247,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C247,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":7424.87913189745},7946.847776000368,{"$f":"VLOOKUP($B247,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C247,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":7424.87913189745},7946.847776000368,{"$f":"VLOOKUP($B247,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C247,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":7424.87913189745},7946.847776000368,{"$f":"VLOOKUP($B247,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C247,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":7424.87913189745},7946.847776000368,{"$f":"VLOOKUP($B247,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C247,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":7424.87913189745},7946.847776000368]
[null,"BRL","AFW","BRLAFW",{"$f":"VLOOKUP($B248,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C248,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1324.46134672382},1846.429990826738,{"$f":"VLOOKUP($B248,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C248,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1324.46134672382},1846.429990826738,{"$f":"VLOOKUP($B248,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C248,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1324.46134672382},1846.429990826738,{"$f":"VLOOKUP($B248,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C248,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1324.46134672382},1846.429990826738,{"$f":"VLOOKUP($B248,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C248,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1324.46134672382},1846.429990826738]
[null,"BRL","TMS","BRLTMS",{"$f":"VLOOKUP($B249,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C249,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":16820.925314836801},17342.89395893972,{"$f":"VLOOKUP($B249,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C249,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":16820.925314836801},17342.89395893972,{"$f":"VLOOKUP($B249,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C249,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":16820.925314836801},17342.89395893972,{"$f":"VLOOKUP($B249,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C249,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":16820.925314836801},17342.89395893972,{"$f":"VLOOKUP($B249,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C249,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":16820.925314836801},17342.89395893972]
[null,"BRL","PRT","BRLPRT",{"$f":"VLOOKUP($B250,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C250,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":220.265593108817},742.23423721173504,{"$f":"VLOOKUP($B250,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C250,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":220.265593108817},742.23423721173504,{"$f":"VLOOKUP($B250,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C250,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":220.265593108817},742.23423721173504,{"$f":"VLOOKUP($B250,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C250,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":220.265593108817},742.23423721173504,{"$f":"VLOOKUP($B250,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C250,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":220.265593108817},742.23423721173504]
[null,"BRL","NES","BRLNES",{"$f":"VLOOKUP($B251,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C251,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":4360.03526297198},4882.0039070748981,{"$f":"VLOOKUP($B251,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C251,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":4360.03526297198},4882.0039070748981,{"$f":"VLOOKUP($B251,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C251,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":4360.03526297198},4882.0039070748981,{"$f":"VLOOKUP($B251,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C251,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":4360.03526297198},4882.0039070748981,{"$f":"VLOOKUP($B251,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C251,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":4360.03526297198},4882.0039070748981]
[null,"BRL","WSH","BRLWSH",{"$f":"VLOOKUP($B252,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C252,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":6243.2837209721501},6765.2523650750682,{"$f":"VLOOKUP($B252,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C252,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":6243.2837209721501},6765.2523650750682,{"$f":"VLOOKUP($B252,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C252,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":6243.2837209721501},6765.2523650750682,{"$f":"VLOOKUP($B252,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C252,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":6243.2837209721501},6765.2523650750682,{"$f":"VLOOKUP($B252,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C252,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":6243.2837209721501},6765.2523650750682]
[null,"BRL","UUW","BRLUUW",{"$f":"VLOOKUP($B253,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C253,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":10770.6905753215},11292.659219424419,{"$f":"VLOOKUP($B253,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C253,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":10770.6905753215},11292.659219424419,{"$f":"VLOOKUP($B253,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C253,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":10770.6905753215},11292.659219424419,{"$f":"VLOOKUP($B253,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C253,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":10770.6905753215},11292.659219424419,{"$f":"VLOOKUP($B253,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C253,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":10770.6905753215},11292.659219424419]
[null,"BRL","SES","BRLSES",{"$f":"VLOOKUP($B254,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C254,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":279.05267607234401},801.02132017526196,{"$f":"VLOOKUP($B254,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C254,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":279.05267607234401},801.02132017526196,{"$f":"VLOOKUP($B254,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C254,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":279.05267607234401},801.02132017526196,{"$f":"VLOOKUP($B254,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C254,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":279.05267607234401},801.02132017526196,{"$f":"VLOOKUP($B254,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C254,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":279.05267607234401},801.02132017526196]
[null,"BRL","ANH","BRLANH",{"$f":"VLOOKUP($B255,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C255,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":8866.0715043920809},9388.040148494998,{"$f":"VLOOKUP($B255,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C255,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":8866.0715043920809},9388.040148494998,{"$f":"VLOOKUP($B255,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C255,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":8866.0715043920809},9388.040148494998,{"$f":"VLOOKUP($B255,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C255,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":8866.0715043920809},9388.040148494998,{"$f":"VLOOKUP($B255,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C255,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":8866.0715043920809},9388.040148494998]
[null,"BRL","SEW","BRLSEW",{"$f":"VLOOKUP($B256,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C256,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":1449.2094447158199},1971.1780888187379,{"$f":"VLOOKUP($B256,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C256,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":1449.2094447158199},1971.1780888187379,{"$f":"VLOOKUP($B256,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C256,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":1449.2094447158199},1971.1780888187379,{"$f":"VLOOKUP($B256,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C256,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":1449.2094447158199},1971.1780888187379,{"$f":"VLOOKUP($B256,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C256,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":1449.2094447158199},1971.1780888187379]
[null,"BRL","SSC","BRLSSC",{"$f":"VLOOKUP($B257,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C257,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":451.52336449581702},973.49200859873508,{"$f":"VLOOKUP($B257,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C257,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":451.52336449581702},973.49200859873508,{"$f":"VLOOKUP($B257,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C257,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":451.52336449581702},973.49200859873508,{"$f":"VLOOKUP($B257,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C257,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":451.52336449581702},973.49200859873508,{"$f":"VLOOKUP($B257,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C257,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":451.52336449581702},973.49200859873508]
[null,"BRL","SVE","BRLSVE",{"$f":"VLOOKUP($B258,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C258,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":9051.9031593997897},9573.8718035027086,{"$f":"VLOOKUP($B258,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C258,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":9051.9031593997897},9573.8718035027086,{"$f":"VLOOKUP($B258,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C258,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":9051.9031593997897},9573.8718035027086,{"$f":"VLOOKUP($B258,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C258,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":9051.9031593997897},9573.8718035027086,{"$f":"VLOOKUP($B258,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C258,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":9051.9031593997897},9573.8718035027086]
[null,"BRL","WSX","BRLWSX",{"$f":"VLOOKUP($B259,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C259,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":3472.98575492805},3994.954399030968,{"$f":"VLOOKUP($B259,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C259,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":3472.98575492805},3994.954399030968,{"$f":"VLOOKUP($B259,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C259,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":3472.98575492805},3994.954399030968,{"$f":"VLOOKUP($B259,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C259,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":3472.98575492805},3994.954399030968,{"$f":"VLOOKUP($B259,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C259,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":3472.98575492805},3994.954399030968]
[null,"BRL","SRN","BRLSRN",{"$f":"VLOOKUP($B260,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C260,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":5440.5535953150202},5962.5222394179382,{"$f":"VLOOKUP($B260,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C260,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":5440.5535953150202},5962.5222394179382,{"$f":"VLOOKUP($B260,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C260,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":5440.5535953150202},5962.5222394179382,{"$f":"VLOOKUP($B260,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C260,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":5440.5535953150202},5962.5222394179382,{"$f":"VLOOKUP($B260,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C260,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":5440.5535953150202},5962.5222394179382]
[null,"BRL","BRL","BRLBRL",{"$f":"VLOOKUP($B261,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C261,'RCV & totex projections'!$B$10:$AK$29,14,FALSE)","v":521.96864410291801},1043.937288205836,{"$f":"VLOOKUP($B261,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C261,'RCV & totex projections'!$B$10:$AK$29,19,FALSE)","v":521.96864410291801},1043.937288205836,{"$f":"VLOOKUP($B261,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C261,'RCV & totex projections'!$B$10:$AK$29,24,FALSE)","v":521.96864410291801},1043.937288205836,{"$f":"VLOOKUP($B261,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C261,'RCV & totex projections'!$B$10:$AK$29,29,FALSE)","v":521.96864410291801},1043.937288205836,{"$f":"VLOOKUP($B261,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},{"$f":"VLOOKUP($C261,'RCV & totex projections'!$B$10:$AK$29,34,FALSE)","v":521.96864410291801},1043.937288205836]

{"sheet":"Merger Weightings","index":12,"n_rows":267,"n_cols":27,"rows_kept":267,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Merger Weightings"}]
["This sheet is used to apply user-defined adjustment factors to the likelihood of particular mergers occurring. "]
[]
["Number of companies",{"$f":"'Control sheet'!C74","v":16}]
["Same company multiplier",{"$f":"'Control sheet'!C50","v":0}]
["WaSC-WoC Multiplier",{"$f":"'Control sheet'!C51","v":1}]
["Adjoining/within Multiplier",{"$f":"'Control sheet'!C52","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WaSCs","WoCs"]
["Gearing >70%",{"$f":"'Control sheet'!C53","v":1}]
["Small company merger multiplier",{"$f":"'Control sheet'!C54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WaSCs","WoCs","Small WoCs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Checksum",null,"SWB","AFW","PRT"]
[null,null,"Company 1","WasC","WoC","Company 2","WasC","WoC","Small WoC","Merged entity","Same company","WaSC-WoC?","Adjoining/within?","Gearing >70%","Base probability","Post 'Same company multiplier'","Post 'WaSC-WoC multiplier'","Post 'Adjoining/within' multiplier","Post 'Gearing >70%' multiplier","Post 'Small WoC' multiplier","Reweighted flag","Overall weight (rebalanced)",null,null,"YKY","PRT","SES"]
[null,null,"SWB",{"$f":"COUNTIF($Y$10:$Y$19,C12)","v":1},{"$f":"COUNTIF($Z$10:$Z$15,C12)","v":0},"SWB",{"$f":"COUNTIF($Y$10:$Y$19,F12)","v":1},{"$f":"COUNTIF($Z$10:$Z$15,F12)","v":0},{"$f":"COUNTIF($AA$10:$AA$13,F12)","v":0},{"$f":"CONCATENATE(C12,F12)","v":"SWBSWB"},{"$f":"IF(C12=F12,1,0)","v":1},{"$f":"D12*H12+E12*G12","v":0},1,{"$f":"IF(VLOOKUP(F12,$Y$24:$Z$39,2,FALSE)>70%,1,0)","v":0},{"$f":"1/$B$4","v":6.25E-2},{"$f":"IF(K12=1,O12*$B$5,O12)","v":0},{"$f":"IF(L12=1,P12*$B$6,P12)","v":0},{"$f":"IF(M12=1,Q12*$B$6,Q12)","v":0},{"$f":"IF(N12=1,R12*$B$8,R12)","v":0},{"$f":"IF(I12=1,S12*$B$9,S12)","v":0},{"$f":"IF(T12<>(1/$B$4),1,0)","v":1},{"$f":"IF(U12=1,T12,(1-SUMIF($U$12:$U$27,1,$T$12:$T$27))/COUNTIF($U$12:$U$27,0))","v":0},null,null,"TMS","SES","SSC"]
[null,null,"SWB",1,0,"YKY",1,0,{"$f":"COUNTIF($AA$10:$AA$13,F13)","v":0},{"$f":"CONCATENATE(C13,F13)","v":"SWBYKY"},0,0,0,1,{"$f":"1/$B$4","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"IF(I13=1,S13*$B$9,S13)","v":6.25E-2},{"$f":"IF(T13<>(1/$B$4),1,0)","v":0},{"$f":"IF(U13=1,T13,(1-SUMIF($U$12:$U$27,1,$T$12:$T$27))/COUNTIF($U$12:$U$27,0))","v":9.0909090909090912E-2},null,null,"NES","SEW","BRL"]
[null,null,"SWB",1,0,"AFW",0,1,0,"SWBAFW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"WSH","SSC"]
[null,null,"SWB",1,0,"TMS",1,0,0,"SWBTMS",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"UUW","BRL"]
[null,null,"SWB",1,0,"PRT",0,1,1,"SWBPRT",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,null,null,"ANH"]
[null,null,"SWB",1,0,"NES",1,0,0,"SWBNES",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"SVE"]
[null,null,"SWB",1,0,"WSH",1,0,0,"SWBWSH",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"WSX"]
[null,null,"SWB",1,0,"UUW",1,0,0,"SWBUUW",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"SRN"]
[null,null,"SWB",1,0,"SES",0,1,1,"SWBSES",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SWB",1,0,"ANH",1,0,0,"SWBANH",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SWB",1,0,"SEW",0,1,0,"SWBSEW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SWB",1,0,"SSC",0,1,1,"SWBSSC",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,null,null,null,"2017/18 gearing"]
[null,null,"SWB",1,0,"SVE",1,0,0,"SWBSVE",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"SWB",0.61929999999999996]
[null,null,"SWB",1,0,"WSX",1,0,0,"SWBWSX",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"YKY",0.74319999999999997]
[null,null,"SWB",1,0,"SRN",1,0,0,"SWBSRN",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"AFW",0.79669999999999996]
[null,null,"SWB",1,0,"BRL",0,1,1,"SWBBRL",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,{"$f":"IF(U27=1,T27,(1-SUMIF($U$12:$U$27,1,$T$12:$T$27))/COUNTIF($U$12:$U$27,0))","v":0},{"$f":"SUM(V12:V27)","v":1.0000000000000002},null,"TMS",0.82930000000000004]
[null,null,"YKY",1,0,"SWB",1,0,0,"YKYSWB",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U28=1,T28,(1-SUMIF($U$28:$U$43,1,$T$28:$T$43))/COUNTIF($U$28:$U$43,0))","v":9.0909090909090912E-2},null,null,"PRT",0.63600000000000001]
[null,null,"YKY",1,0,"YKY",1,0,0,"YKYYKY",1,0,1,1,6.25E-2,0,0,0,0,0,1,{"$f":"IF(U29=1,T29,(1-SUMIF($U$28:$U$43,1,$T$28:$T$43))/COUNTIF($U$28:$U$43,0))","v":0},null,null,"NES",0.65689999999999993]
[null,null,"YKY",1,0,"AFW",0,1,0,"YKYAFW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"WSH",0.57050000000000001]
[null,null,"YKY",1,0,"TMS",1,0,0,"YKYTMS",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"UUW",0.65689999999999993]
[null,null,"YKY",1,0,"PRT",0,1,1,"YKYPRT",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,null,null,"SES",0.77069999999999994]
[null,null,"YKY",1,0,"NES",1,0,0,"YKYNES",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"ANH",0.78539999999999999]
[null,null,"YKY",1,0,"WSH",1,0,0,"YKYWSH",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"SEW",0.77739999999999998]
[null,null,"YKY",1,0,"UUW",1,0,0,"YKYUUW",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"SSC",0.71509999999999996]
[null,null,"YKY",1,0,"SES",0,1,1,"YKYSES",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,null,null,"SVE",0.61499999999999999]
[null,null,"YKY",1,0,"ANH",1,0,0,"YKYANH",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"WSX",0.63900000000000001]
[null,null,"YKY",1,0,"SEW",0,1,0,"YKYSEW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2,null,null,"SRN",0.79220000000000002]
[null,null,"YKY",1,0,"SSC",0,1,1,"YKYSSC",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,null,null,"BRL",0.63959999999999995]
[null,null,"YKY",1,0,"SVE",1,0,0,"YKYSVE",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"YKY",1,0,"WSX",1,0,0,"YKYWSX",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"YKY",1,0,"SRN",1,0,0,"YKYSRN",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"YKY",1,0,"BRL",0,1,1,"YKYBRL",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V28:V43)","v":1.0000000000000002}]
[null,null,"AFW",0,1,"SWB",1,0,0,"AFWSWB",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U44=1,T44,(1-SUMIF($U$44:$U$59,1,$T$44:$T$59))/COUNTIF($U$44:$U$59,0))","v":9.0909090909090912E-2}]
[null,null,"AFW",0,1,"YKY",1,0,0,"AFWYKY",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U45=1,T45,(1-SUMIF($U$44:$U$59,1,$T$44:$T$59))/COUNTIF($U$44:$U$59,0))","v":9.0909090909090912E-2}]
[null,null,"AFW",0,1,"AFW",0,1,0,"AFWAFW",1,0,1,1,6.25E-2,0,0,0,0,0,1,0]
[null,null,"AFW",0,1,"TMS",1,0,0,"AFWTMS",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"AFW",0,1,"PRT",0,1,1,"AFWPRT",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"AFW",0,1,"NES",1,0,0,"AFWNES",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"AFW",0,1,"WSH",1,0,0,"AFWWSH",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"AFW",0,1,"UUW",1,0,0,"AFWUUW",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"AFW",0,1,"SES",0,1,1,"AFWSES",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"AFW",0,1,"ANH",1,0,0,"AFWANH",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"AFW",0,1,"SEW",0,1,0,"AFWSEW",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"AFW",0,1,"SSC",0,1,1,"AFWSSC",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"AFW",0,1,"SVE",1,0,0,"AFWSVE",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"AFW",0,1,"WSX",1,0,0,"AFWWSX",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"AFW",0,1,"SRN",1,0,0,"AFWSRN",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"AFW",0,1,"BRL",0,1,1,"AFWBRL",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V44:V59)","v":1.0000000000000002}]
[null,null,"TMS",1,0,"SWB",1,0,0,"TMSSWB",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U60=1,T60,(1-SUMIF($U$60:$U$75,1,$T$60:$T$75))/COUNTIF($U$60:$U$75,0))","v":9.0909090909090912E-2}]
[null,null,"TMS",1,0,"YKY",1,0,0,"TMSYKY",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U61=1,T61,(1-SUMIF($U$60:$U$75,1,$T$60:$T$75))/COUNTIF($U$60:$U$75,0))","v":9.0909090909090912E-2}]
[null,null,"TMS",1,0,"AFW",0,1,0,"TMSAFW",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"TMS",1,0,"TMS",1,0,0,"TMSTMS",1,0,1,1,6.25E-2,0,0,0,0,0,1,0]
[null,null,"TMS",1,0,"PRT",0,1,1,"TMSPRT",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"TMS",1,0,"NES",1,0,0,"TMSNES",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"TMS",1,0,"WSH",1,0,0,"TMSWSH",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"TMS",1,0,"UUW",1,0,0,"TMSUUW",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"TMS",1,0,"SES",0,1,1,"TMSSES",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"TMS",1,0,"ANH",1,0,0,"TMSANH",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"TMS",1,0,"SEW",0,1,0,"TMSSEW",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"TMS",1,0,"SSC",0,1,1,"TMSSSC",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"TMS",1,0,"SVE",1,0,0,"TMSSVE",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"TMS",1,0,"WSX",1,0,0,"TMSWSX",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"TMS",1,0,"SRN",1,0,0,"TMSSRN",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"TMS",1,0,"BRL",0,1,1,"TMSBRL",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V60:V75)","v":1.0000000000000002}]
[null,null,"PRT",{"$f":"COUNTIF($Y$10:$Y$19,C76)","v":0},{"$f":"COUNTIF($Z$10:$Z$15,C76)","v":1},"SWB",{"$f":"COUNTIF($Y$10:$Y$19,F76)","v":1},{"$f":"COUNTIF($Z$10:$Z$15,F76)","v":0},0,"PRTSWB",{"$f":"IF(C76=F76,1,0)","v":0},{"$f":"D76*H76+E76*G76","v":1},0,{"$f":"IF(VLOOKUP(F76,$Y$24:$Z$39,2,FALSE)>70%,1,0)","v":0},6.25E-2,{"$f":"IF(K76=1,O76*$B$5,O76)","v":6.25E-2},{"$f":"IF(L76=1,P76*$B$6,P76)","v":6.25E-2},{"$f":"IF(M76=1,Q76*$B$6,Q76)","v":6.25E-2},{"$f":"IF(N76=1,R76*$B$8,R76)","v":6.25E-2},6.25E-2,0,{"$f":"IF(U76=1,T76,(1-SUMIF($U$76:$U$91,1,$T$76:$T$91))/COUNTIF($U$76:$U$91,0))","v":8.3333333333333329E-2}]
[null,null,"PRT",0,1,"YKY",1,0,{"$f":"COUNTIF($AA$10:$AA$13,F77)","v":0},{"$f":"CONCATENATE(C77,F77)","v":"PRTYKY"},0,1,0,1,{"$f":"1/$B$4","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"IF(I77=1,S77*$B$9,S77)","v":6.25E-2},{"$f":"IF(T77<>(1/$B$4),1,0)","v":0},{"$f":"IF(U77=1,T77,(1-SUMIF($U$76:$U$91,1,$T$76:$T$91))/COUNTIF($U$76:$U$91,0))","v":8.3333333333333329E-2}]
[null,null,"PRT",0,1,"AFW",0,1,0,"PRTAFW",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"PRT",0,1,"TMS",1,0,0,"PRTTMS",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"PRT",0,1,"PRT",0,1,1,"PRTPRT",1,0,1,0,6.25E-2,0,0,0,0,0,1,0]
[null,null,"PRT",0,1,"NES",1,0,0,"PRTNES",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"PRT",0,1,"WSH",1,0,0,"PRTWSH",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"PRT",0,1,"UUW",1,0,0,"PRTUUW",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"PRT",0,1,"SES",0,1,1,"PRTSES",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"PRT",0,1,"ANH",1,0,0,"PRTANH",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"PRT",0,1,"SEW",0,1,0,"PRTSEW",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"PRT",0,1,"SSC",0,1,1,"PRTSSC",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"PRT",0,1,"SVE",1,0,0,"PRTSVE",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"PRT",0,1,"WSX",1,0,0,"PRTWSX",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"PRT",0,1,"SRN",1,0,0,"PRTSRN",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"PRT",0,1,"BRL",0,1,1,"PRTBRL",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V76:V91)","v":1}]
[null,null,"NES",1,0,"SWB",1,0,0,"NESSWB",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U92=1,T92,(1-SUMIF($U$92:$U$107,1,$T$92:$T$107))/COUNTIF($U$92:$U$107,0))","v":9.0909090909090912E-2}]
[null,null,"NES",1,0,"YKY",1,0,0,"NESYKY",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U93=1,T93,(1-SUMIF($U$92:$U$107,1,$T$92:$T$107))/COUNTIF($U$92:$U$107,0))","v":9.0909090909090912E-2}]
[null,null,"NES",1,0,"AFW",0,1,0,"NESAFW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"NES",1,0,"TMS",1,0,0,"NESTMS",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"NES",1,0,"PRT",0,1,1,"NESPRT",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"NES",1,0,"NES",1,0,0,"NESNES",1,0,1,0,6.25E-2,0,0,0,0,0,1,0]
[null,null,"NES",1,0,"WSH",1,0,0,"NESWSH",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"NES",1,0,"UUW",1,0,0,"NESUUW",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"NES",1,0,"SES",0,1,1,"NESSES",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"NES",1,0,"ANH",1,0,0,"NESANH",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"NES",1,0,"SEW",0,1,0,"NESSEW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"NES",1,0,"SSC",0,1,1,"NESSSC",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"NES",1,0,"SVE",1,0,0,"NESSVE",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"NES",1,0,"WSX",1,0,0,"NESWSX",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"NES",1,0,"SRN",1,0,0,"NESSRN",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"NES",1,0,"BRL",0,1,1,"NESBRL",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V92:V107)","v":1.0000000000000002}]
[null,null,"WSH",1,0,"SWB",1,0,0,"WSHSWB",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U108=1,T108,(1-SUMIF($U$108:$U$123,1,$T$108:$T$123))/COUNTIF($U$108:$U$123,0))","v":9.0909090909090912E-2}]
[null,null,"WSH",1,0,"YKY",1,0,0,"WSHYKY",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U109=1,T109,(1-SUMIF($U$108:$U$123,1,$T$108:$T$123))/COUNTIF($U$108:$U$123,0))","v":9.0909090909090912E-2}]
[null,null,"WSH",1,0,"AFW",0,1,0,"WSHAFW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSH",1,0,"TMS",1,0,0,"WSHTMS",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSH",1,0,"PRT",0,1,1,"WSHPRT",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"WSH",1,0,"NES",1,0,0,"WSHNES",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSH",1,0,"WSH",1,0,0,"WSHWSH",1,0,1,0,6.25E-2,0,0,0,0,0,1,0]
[null,null,"WSH",1,0,"UUW",1,0,0,"WSHUUW",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSH",1,0,"SES",0,1,1,"WSHSES",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"WSH",1,0,"ANH",1,0,0,"WSHANH",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSH",1,0,"SEW",0,1,0,"WSHSEW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSH",1,0,"SSC",0,1,1,"WSHSSC",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"WSH",1,0,"SVE",1,0,0,"WSHSVE",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSH",1,0,"WSX",1,0,0,"WSHWSX",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSH",1,0,"SRN",1,0,0,"WSHSRN",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSH",1,0,"BRL",0,1,1,"WSHBRL",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V108:V123)","v":1.0000000000000002}]
[null,null,"UUW",1,0,"SWB",1,0,0,"UUWSWB",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U124=1,T124,(1-SUMIF($U$124:$U$139,1,$T$124:$T$139))/COUNTIF($U$124:$U$139,0))","v":9.0909090909090912E-2}]
[null,null,"UUW",1,0,"YKY",1,0,0,"UUWYKY",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U125=1,T125,(1-SUMIF($U$124:$U$139,1,$T$124:$T$139))/COUNTIF($U$124:$U$139,0))","v":9.0909090909090912E-2}]
[null,null,"UUW",1,0,"AFW",0,1,0,"UUWAFW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"UUW",1,0,"TMS",1,0,0,"UUWTMS",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"UUW",1,0,"PRT",0,1,1,"UUWPRT",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"UUW",1,0,"NES",1,0,0,"UUWNES",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"UUW",1,0,"WSH",1,0,0,"UUWWSH",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"UUW",1,0,"UUW",1,0,0,"UUWUUW",1,0,1,0,6.25E-2,0,0,0,0,0,1,0]
[null,null,"UUW",1,0,"SES",0,1,1,"UUWSES",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"UUW",1,0,"ANH",1,0,0,"UUWANH",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"UUW",1,0,"SEW",0,1,0,"UUWSEW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"UUW",1,0,"SSC",0,1,1,"UUWSSC",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"UUW",1,0,"SVE",1,0,0,"UUWSVE",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"UUW",1,0,"WSX",1,0,0,"UUWWSX",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"UUW",1,0,"SRN",1,0,0,"UUWSRN",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"UUW",1,0,"BRL",0,1,1,"UUWBRL",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V124:V139)","v":1.0000000000000002}]
[null,null,"SES",{"$f":"COUNTIF($Y$10:$Y$19,C140)","v":0},{"$f":"COUNTIF($Z$10:$Z$15,C140)","v":1},"SWB",{"$f":"COUNTIF($Y$10:$Y$19,F140)","v":1},{"$f":"COUNTIF($Z$10:$Z$15,F140)","v":0},0,"SESSWB",{"$f":"IF(C140=F140,1,0)","v":0},{"$f":"D140*H140+E140*G140","v":1},0,{"$f":"IF(VLOOKUP(F140,$Y$24:$Z$39,2,FALSE)>70%,1,0)","v":0},6.25E-2,{"$f":"IF(K140=1,O140*$B$5,O140)","v":6.25E-2},{"$f":"IF(L140=1,P140*$B$6,P140)","v":6.25E-2},{"$f":"IF(M140=1,Q140*$B$6,Q140)","v":6.25E-2},{"$f":"IF(N140=1,R140*$B$8,R140)","v":6.25E-2},6.25E-2,0,{"$f":"IF(U140=1,T140,(1-SUMIF($U$140:$U$155,1,$T$140:$T$155))/COUNTIF($U$140:$U$155,0))","v":8.3333333333333329E-2}]
[null,null,"SES",0,1,"YKY",1,0,{"$f":"COUNTIF($AA$10:$AA$13,F141)","v":0},{"$f":"CONCATENATE(C141,F141)","v":"SESYKY"},0,1,0,1,{"$f":"1/$B$4","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"IF(I141=1,S141*$B$9,S141)","v":6.25E-2},{"$f":"IF(T141<>(1/$B$4),1,0)","v":0},{"$f":"IF(U141=1,T141,(1-SUMIF($U$140:$U$155,1,$T$140:$T$155))/COUNTIF($U$140:$U$155,0))","v":8.3333333333333329E-2}]
[null,null,"SES",0,1,"AFW",0,1,0,"SESAFW",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SES",0,1,"TMS",1,0,0,"SESTMS",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SES",0,1,"PRT",0,1,1,"SESPRT",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SES",0,1,"NES",1,0,0,"SESNES",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SES",0,1,"WSH",1,0,0,"SESWSH",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SES",0,1,"UUW",1,0,0,"SESUUW",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SES",0,1,"SES",0,1,1,"SESSES",1,0,1,1,6.25E-2,0,0,0,0,0,1,0]
[null,null,"SES",0,1,"ANH",1,0,0,"SESANH",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SES",0,1,"SEW",0,1,0,"SESSEW",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SES",0,1,"SSC",0,1,1,"SESSSC",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SES",0,1,"SVE",1,0,0,"SESSVE",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SES",0,1,"WSX",1,0,0,"SESWSX",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SES",0,1,"SRN",1,0,0,"SESSRN",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SES",0,1,"BRL",0,1,1,"SESBRL",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V140:V155)","v":1}]
[null,null,"ANH",1,0,"SWB",1,0,0,"ANHSWB",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U156=1,T156,(1-SUMIF($U$156:$U$171,1,$T$156:$T$171))/COUNTIF($U$156:$U$171,0))","v":9.0909090909090912E-2}]
[null,null,"ANH",1,0,"YKY",1,0,0,"ANHYKY",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U157=1,T157,(1-SUMIF($U$156:$U$171,1,$T$156:$T$171))/COUNTIF($U$156:$U$171,0))","v":9.0909090909090912E-2}]
[null,null,"ANH",1,0,"AFW",0,1,0,"ANHAFW",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"ANH",1,0,"TMS",1,0,0,"ANHTMS",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"ANH",1,0,"PRT",0,1,1,"ANHPRT",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"ANH",1,0,"NES",1,0,0,"ANHNES",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"ANH",1,0,"WSH",1,0,0,"ANHWSH",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"ANH",1,0,"UUW",1,0,0,"ANHUUW",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"ANH",1,0,"SES",0,1,1,"ANHSES",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"ANH",1,0,"ANH",1,0,0,"ANHANH",1,0,1,1,6.25E-2,0,0,0,0,0,1,0]
[null,null,"ANH",1,0,"SEW",0,1,0,"ANHSEW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"ANH",1,0,"SSC",0,1,1,"ANHSSC",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"ANH",1,0,"SVE",1,0,0,"ANHSVE",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"ANH",1,0,"WSX",1,0,0,"ANHWSX",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"ANH",1,0,"SRN",1,0,0,"ANHSRN",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"ANH",1,0,"BRL",0,1,1,"ANHBRL",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V156:V171)","v":1.0000000000000002}]
[null,null,"SEW",0,1,"SWB",1,0,0,"SEWSWB",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U172=1,T172,(1-SUMIF($U$172:$U$187,1,$T$172:$T$187))/COUNTIF($U$172:$U$187,0))","v":9.0909090909090912E-2}]
[null,null,"SEW",0,1,"YKY",1,0,0,"SEWYKY",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U173=1,T173,(1-SUMIF($U$172:$U$187,1,$T$172:$T$187))/COUNTIF($U$172:$U$187,0))","v":9.0909090909090912E-2}]
[null,null,"SEW",0,1,"AFW",0,1,0,"SEWAFW",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SEW",0,1,"TMS",1,0,0,"SEWTMS",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SEW",0,1,"PRT",0,1,1,"SEWPRT",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SEW",0,1,"NES",1,0,0,"SEWNES",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SEW",0,1,"WSH",1,0,0,"SEWWSH",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SEW",0,1,"UUW",1,0,0,"SEWUUW",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SEW",0,1,"SES",0,1,1,"SEWSES",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SEW",0,1,"ANH",1,0,0,"SEWANH",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SEW",0,1,"SEW",0,1,0,"SEWSEW",1,0,1,1,6.25E-2,0,0,0,0,0,1,0]
[null,null,"SEW",0,1,"SSC",0,1,1,"SEWSSC",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SEW",0,1,"SVE",1,0,0,"SEWSVE",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SEW",0,1,"WSX",1,0,0,"SEWWSX",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SEW",0,1,"SRN",1,0,0,"SEWSRN",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SEW",0,1,"BRL",0,1,1,"SEWBRL",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V172:V187)","v":1.0000000000000002}]
[null,null,"SSC",0,1,"SWB",1,0,0,"SSCSWB",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U188=1,T188,(1-SUMIF($U$188:$U$203,1,$T$188:$T$203))/COUNTIF($U$188:$U$203,0))","v":8.3333333333333329E-2}]
[null,null,"SSC",0,1,"YKY",1,0,0,"SSCYKY",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U189=1,T189,(1-SUMIF($U$188:$U$203,1,$T$188:$T$203))/COUNTIF($U$188:$U$203,0))","v":8.3333333333333329E-2}]
[null,null,"SSC",0,1,"AFW",0,1,0,"SSCAFW",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SSC",0,1,"TMS",1,0,0,"SSCTMS",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SSC",0,1,"PRT",0,1,1,"SSCPRT",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SSC",0,1,"NES",1,0,0,"SSCNES",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SSC",0,1,"WSH",1,0,0,"SSCWSH",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SSC",0,1,"UUW",1,0,0,"SSCUUW",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SSC",0,1,"SES",0,1,1,"SSCSES",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SSC",0,1,"ANH",1,0,0,"SSCANH",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SSC",0,1,"SEW",0,1,0,"SSCSEW",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SSC",0,1,"SSC",0,1,1,"SSCSSC",1,0,1,1,6.25E-2,0,0,0,0,0,1,0]
[null,null,"SSC",0,1,"SVE",1,0,0,"SSCSVE",0,1,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SSC",0,1,"WSX",1,0,0,"SSCWSX",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SSC",0,1,"SRN",1,0,0,"SSCSRN",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"SSC",0,1,"BRL",0,1,1,"SSCBRL",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V188:V203)","v":1}]
[null,null,"SVE",{"$f":"COUNTIF($Y$10:$Y$19,C204)","v":1},{"$f":"COUNTIF($Z$10:$Z$15,C204)","v":0},"SWB",{"$f":"COUNTIF($Y$10:$Y$19,F204)","v":1},{"$f":"COUNTIF($Z$10:$Z$15,F204)","v":0},0,"SVESWB",{"$f":"IF(C204=F204,1,0)","v":0},{"$f":"D204*H204+E204*G204","v":0},0,{"$f":"IF(VLOOKUP(F204,$Y$24:$Z$39,2,FALSE)>70%,1,0)","v":0},6.25E-2,{"$f":"IF(K204=1,O204*$B$5,O204)","v":6.25E-2},{"$f":"IF(L204=1,P204*$B$6,P204)","v":6.25E-2},{"$f":"IF(M204=1,Q204*$B$6,Q204)","v":6.25E-2},{"$f":"IF(N204=1,R204*$B$8,R204)","v":6.25E-2},6.25E-2,0,{"$f":"IF(U204=1,T204,(1-SUMIF($U$204:$U$219,1,$T$204:$T$219))/COUNTIF($U$204:$U$219,0))","v":9.0909090909090912E-2}]
[null,null,"SVE",1,0,"YKY",1,0,{"$f":"COUNTIF($AA$10:$AA$13,F205)","v":0},{"$f":"CONCATENATE(C205,F205)","v":"SVEYKY"},0,0,1,1,{"$f":"1/$B$4","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"IF(I205=1,S205*$B$9,S205)","v":6.25E-2},{"$f":"IF(T205<>(1/$B$4),1,0)","v":0},{"$f":"IF(U205=1,T205,(1-SUMIF($U$204:$U$219,1,$T$204:$T$219))/COUNTIF($U$204:$U$219,0))","v":9.0909090909090912E-2}]
[null,null,"SVE",1,0,"AFW",0,1,0,"SVEAFW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SVE",1,0,"TMS",1,0,0,"SVETMS",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SVE",1,0,"PRT",0,1,1,"SVEPRT",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SVE",1,0,"NES",1,0,0,"SVENES",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SVE",1,0,"WSH",1,0,0,"SVEWSH",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SVE",1,0,"UUW",1,0,0,"SVEUUW",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SVE",1,0,"SES",0,1,1,"SVESES",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SVE",1,0,"ANH",1,0,0,"SVEANH",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SVE",1,0,"SEW",0,1,0,"SVESEW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SVE",1,0,"SSC",0,1,1,"SVESSC",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SVE",1,0,"SVE",1,0,0,"SVESVE",1,0,1,0,6.25E-2,0,0,0,0,0,1,0]
[null,null,"SVE",1,0,"WSX",1,0,0,"SVEWSX",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SVE",1,0,"SRN",1,0,0,"SVESRN",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SVE",1,0,"BRL",0,1,1,"SVEBRL",0,1,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V204:V219)","v":1.0000000000000002}]
[null,null,"WSX",1,0,"SWB",1,0,0,"WSXSWB",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U220=1,T220,(1-SUMIF($U$220:$U$235,1,$T$220:$T$235))/COUNTIF($U$220:$U$235,0))","v":9.0909090909090912E-2}]
[null,null,"WSX",1,0,"YKY",1,0,0,"WSXYKY",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U221=1,T221,(1-SUMIF($U$220:$U$235,1,$T$220:$T$235))/COUNTIF($U$220:$U$235,0))","v":9.0909090909090912E-2}]
[null,null,"WSX",1,0,"AFW",0,1,0,"WSXAFW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSX",1,0,"TMS",1,0,0,"WSXTMS",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSX",1,0,"PRT",0,1,1,"WSXPRT",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"WSX",1,0,"NES",1,0,0,"WSXNES",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSX",1,0,"WSH",1,0,0,"WSXWSH",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSX",1,0,"UUW",1,0,0,"WSXUUW",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSX",1,0,"SES",0,1,1,"WSXSES",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"WSX",1,0,"ANH",1,0,0,"WSXANH",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSX",1,0,"SEW",0,1,0,"WSXSEW",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSX",1,0,"SSC",0,1,1,"WSXSSC",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"WSX",1,0,"SVE",1,0,0,"WSXSVE",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSX",1,0,"WSX",1,0,0,"WSXWSX",1,0,1,0,6.25E-2,0,0,0,0,0,1,0]
[null,null,"WSX",1,0,"SRN",1,0,0,"WSXSRN",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"WSX",1,0,"BRL",0,1,1,"WSXBRL",0,1,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V220:V235)","v":1.0000000000000002}]
[null,null,"SRN",1,0,"SWB",1,0,0,"SRNSWB",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U236=1,T236,(1-SUMIF($U$236:$U$251,1,$T$236:$T$251))/COUNTIF($U$236:$U$251,0))","v":9.0909090909090912E-2}]
[null,null,"SRN",1,0,"YKY",1,0,0,"SRNYKY",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U237=1,T237,(1-SUMIF($U$236:$U$251,1,$T$236:$T$251))/COUNTIF($U$236:$U$251,0))","v":9.0909090909090912E-2}]
[null,null,"SRN",1,0,"AFW",0,1,0,"SRNAFW",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SRN",1,0,"TMS",1,0,0,"SRNTMS",0,0,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SRN",1,0,"PRT",0,1,1,"SRNPRT",0,1,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SRN",1,0,"NES",1,0,0,"SRNNES",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SRN",1,0,"WSH",1,0,0,"SRNWSH",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SRN",1,0,"UUW",1,0,0,"SRNUUW",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SRN",1,0,"SES",0,1,1,"SRNSES",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SRN",1,0,"ANH",1,0,0,"SRNANH",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SRN",1,0,"SEW",0,1,0,"SRNSEW",0,1,1,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SRN",1,0,"SSC",0,1,1,"SRNSSC",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"SRN",1,0,"SVE",1,0,0,"SRNSVE",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SRN",1,0,"WSX",1,0,0,"SRNWSX",0,0,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,9.0909090909090912E-2]
[null,null,"SRN",1,0,"SRN",1,0,0,"SRNSRN",1,0,1,1,6.25E-2,0,0,0,0,0,1,0]
[null,null,"SRN",1,0,"BRL",0,1,1,"SRNBRL",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0,{"$f":"SUM(V236:V251)","v":1.0000000000000002}]
[null,null,"BRL",0,1,"SWB",1,0,0,"BRLSWB",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U252=1,T252,(1-SUMIF($U$252:$U$267,1,$T$252:$T$267))/COUNTIF($U$252:$U$267,0))","v":8.3333333333333329E-2}]
[null,null,"BRL",0,1,"YKY",1,0,0,"BRLYKY",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,{"$f":"IF(U253=1,T253,(1-SUMIF($U$252:$U$267,1,$T$252:$T$267))/COUNTIF($U$252:$U$267,0))","v":8.3333333333333329E-2}]
[null,null,"BRL",0,1,"AFW",0,1,0,"BRLAFW",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"BRL",0,1,"TMS",1,0,0,"BRLTMS",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"BRL",0,1,"PRT",0,1,1,"BRLPRT",0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"BRL",0,1,"NES",1,0,0,"BRLNES",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"BRL",0,1,"WSH",1,0,0,"BRLWSH",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"BRL",0,1,"UUW",1,0,0,"BRLUUW",0,1,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"BRL",0,1,"SES",0,1,1,"BRLSES",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"BRL",0,1,"ANH",1,0,0,"BRLANH",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"BRL",0,1,"SEW",0,1,0,"BRLSEW",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"BRL",0,1,"SSC",0,1,1,"BRLSSC",0,0,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,1,0]
[null,null,"BRL",0,1,"SVE",1,0,0,"BRLSVE",0,1,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"BRL",0,1,"WSX",1,0,0,"BRLWSX",0,1,1,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"BRL",0,1,"SRN",1,0,0,"BRLSRN",0,1,0,1,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0,8.3333333333333329E-2]
[null,null,"BRL",0,1,"BRL",0,1,1,"BRLBRL",1,0,1,0,6.25E-2,0,0,0,0,0,1,0,{"$f":"SUM(V252:V267)","v":1}]

{"sheet":"Simulation calcs->","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Merger calcs","index":14,"n_rows":53,"n_cols":58,"rows_kept":53,"cut":false,"hidden":false,"merged":[[3,0,3,9],[3,12,3,21],[3,24,3,33],[3,36,3,45],[3,48,3,57]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Merger calcs"}]
["This sheet carries out macro-assisted calculations of benefits from averted mergers involving the company of interest."]
[]
["PR24",null,null,null,null,null,null,null,null,null,null,null,"PR29",null,null,null,null,null,null,null,null,null,null,null,"PR34",null,null,null,null,null,null,null,null,null,null,null,"PR39",null,null,null,null,null,null,null,null,null,null,null,"PR44"]
[]
[null,"PR24 efficiency score (unsorted)","PR24 efficiency score (ranked, unsorted)",null,null,"Rank","PR19 company in this rank","PR24 simulation output","PR24 company in this rank","PR24 efficiency score (sorted by descending rank)",null,null,null,"PR29 efficiency score (unsorted)","PR29 efficiency score (ranked, unsorted)",null,null,"Rank","PR24 company in this rank","PR29 simulation output","PR29 company in this rank","PR29 efficiency score (sorted by descending rank)",null,null,null,"PR34 efficiency score (unsorted)","PR34 efficiency score (ranked, unsorted)",null,null,"Rank","PR29 company in this rank","PR34 simulation output","PR34 company in this rank","PR34 efficiency score (sorted by descending rank)",null,null,null,"PR39 efficiency score (unsorted)","PR39 efficiency score (ranked, unsorted)",null,null,"Rank","PR34 company in this rank","PR39 simulation output","PR39 company in this rank","PR39 efficiency score (sorted by descending rank)",null,null,null,"PR44 efficiency score (unsorted)","PR44 efficiency score (ranked, unsorted)",null,null,"Rank","PR39 company in this rank","PR44 simulation output","PR44 company in this rank","PR44 efficiency score (sorted by descending rank)"]
[null,1.0775000006794362,{"$f":"(RANK(B7,B7:B22,0)-17)*-1","v":14},null,null,1,{"$f":"'PR19 Efficiency Rank'!D6","v":"PRT"},7,{"$f":"VLOOKUP(H7,F7:G22,2,FALSE)","v":"NES"},{"$f":"INDEX(B7:B22,MATCH(F7,C7:C22,0))","v":0.8150000007407896},null,null,null,1.1075000004320634,{"$f":"(RANK(N7,N7:N22,0)-17)*-1","v":14},null,null,1,{"$f":"I7","v":"NES"},9,{"$f":"VLOOKUP(T7,R7:S22,2,FALSE)","v":"SES"},{"$f":"INDEX(N7:N22,MATCH(R7,O7:O22,0))","v":0.85750000034496776},null,null,null,0.98250000042481,{"$f":"(RANK(Z7,Z7:Z22,0)-17)*-1","v":8},null,null,1,{"$f":"U7","v":"SES"},15,{"$f":"VLOOKUP(AF7,AD7:AE22,2,FALSE)","v":"YKY"},{"$f":"INDEX(Z7:Z22,MATCH(AD7,AA7:AA22,0))","v":0.85500000058038494},null,null,null,0.99750000065781086,{"$f":"(RANK(AL7,AL7:AL22,0)-17)*-1","v":8},null,null,1,{"$f":"AG7","v":"YKY"},2,{"$f":"VLOOKUP(AR7,AP7:AQ22,2,FALSE)","v":"ANH"},{"$f":"INDEX(AL7:AL22,MATCH(AP7,AM7:AM22,0))","v":0.86500000020425583},null,null,null,1.1375000005907461,{"$f":"(RANK(AX7,AX7:AX22,0)-17)*-1","v":16},null,null,1,{"$f":"AS7","v":"ANH"},13,{"$f":"VLOOKUP(BD7,BB7:BC22,2,FALSE)","v":"WSX"},{"$f":"INDEX(AX7:AX22,MATCH(BB7,AY7:AY22,0))","v":0.8975000001340725}]
[null,0.8150000007407896,{"$f":"(RANK(B8,B7:B22,0)-17)*-1","v":1},null,null,2,{"$f":"'PR19 Efficiency Rank'!D7","v":"YKY"},2,{"$f":"VLOOKUP(H8,F7:G22,2,FALSE)","v":"YKY"},{"$f":"INDEX(B7:B22,MATCH(F8,C7:C22,0))","v":0.82500000092312309},null,null,null,1.167500000695525,{"$f":"(RANK(N8,N7:N22,0)-17)*-1","v":16},null,null,2,{"$f":"I8","v":"YKY"},7,{"$f":"VLOOKUP(T8,R7:S22,2,FALSE)","v":"PRT"},{"$f":"INDEX(N7:N22,MATCH(R8,O7:O22,0))","v":0.87250000037019471},null,null,null,0.92750000063428006,{"$f":"(RANK(Z8,Z7:Z22,0)-17)*-1","v":4},null,null,2,{"$f":"U8","v":"PRT"},3,{"$f":"VLOOKUP(AF8,AD7:AE22,2,FALSE)","v":"ANH"},{"$f":"INDEX(Z7:Z22,MATCH(AD8,AA7:AA22,0))","v":0.88750000077108071},null,null,null,1.1175000003567157,{"$f":"(RANK(AL8,AL7:AL22,0)-17)*-1","v":16},null,null,2,{"$f":"AG8","v":"ANH"},7,{"$f":"VLOOKUP(AR8,AP7:AQ22,2,FALSE)","v":"SWB"},{"$f":"INDEX(AL7:AL22,MATCH(AP8,AM7:AM22,0))","v":0.91500000078977706},null,null,null,1.0175000008115032,{"$f":"(RANK(AX8,AX7:AX22,0)-17)*-1","v":10},null,null,2,{"$f":"AS8","v":"SWB"},6,{"$f":"VLOOKUP(BD8,BB7:BC22,2,FALSE)","v":"WSH"},{"$f":"INDEX(AX7:AX22,MATCH(BB8,AY7:AY22,0))","v":0.89750000081067294}]
[null,0.82500000092312309,{"$f":"(RANK(B9,B7:B22,0)-17)*-1","v":2},null,null,3,{"$f":"'PR19 Efficiency Rank'!D8","v":"WSX"},5,{"$f":"VLOOKUP(H9,F7:G22,2,FALSE)","v":"SRN"},{"$f":"INDEX(B7:B22,MATCH(F9,C7:C22,0))","v":0.83500000063672908},null,null,null,0.87250000037019471,{"$f":"(RANK(N9,N7:N22,0)-17)*-1","v":2},null,null,3,{"$f":"I9","v":"SRN"},8,{"$f":"VLOOKUP(T9,R7:S22,2,FALSE)","v":"ANH"},{"$f":"INDEX(N7:N22,MATCH(R9,O7:O22,0))","v":0.88750000054720979},null,null,null,0.88750000082968394,{"$f":"(RANK(Z9,Z7:Z22,0)-17)*-1","v":3},null,null,3,"ANH",1,{"$f":"VLOOKUP(AF9,AD7:AE22,2,FALSE)","v":"SES"},{"$f":"INDEX(Z7:Z22,MATCH(AD9,AA7:AA22,0))","v":0.88750000082968394},null,null,null,1.057500000934718,{"$f":"(RANK(AL9,AL7:AL22,0)-17)*-1","v":13},null,null,3,"SES",6,{"$f":"VLOOKUP(AR9,AP7:AQ22,2,FALSE)","v":"SRN"},{"$f":"INDEX(AL7:AL22,MATCH(AP9,AM7:AM22,0))","v":0.9200000003367893},null,null,null,1.0100000006522627,{"$f":"(RANK(AX9,AX7:AX22,0)-17)*-1","v":9},null,null,3,"SRN",15,{"$f":"VLOOKUP(BD9,BB7:BC22,2,FALSE)","v":"SSC"},{"$f":"INDEX(AX7:AX22,MATCH(BB9,AY7:AY22,0))","v":0.90750000016168497}]
[null,0.92500000081328293,{"$f":"(RANK(B10,B7:B22,0)-17)*-1","v":6},null,null,4,{"$f":"'PR19 Efficiency Rank'!D9","v":"SWB"},4,{"$f":"VLOOKUP(H10,F7:G22,2,FALSE)","v":"SWB"},{"$f":"INDEX(B7:B22,MATCH(F10,C7:C22,0))","v":0.85500000008819976},null,null,null,0.88750000054720979,{"$f":"(RANK(N10,N7:N22,0)-17)*-1","v":3},null,null,4,"SWB",16,{"$f":"VLOOKUP(T10,R7:S22,2,FALSE)","v":"WSH"},{"$f":"INDEX(N7:N22,MATCH(R10,O7:O22,0))","v":0.95750000014609138},null,null,null,1.0500000003248777,{"$f":"(RANK(Z10,Z7:Z22,0)-17)*-1","v":13},null,null,4,"WSH",14,{"$f":"VLOOKUP(AF10,AD7:AE22,2,FALSE)","v":"SVE"},{"$f":"INDEX(Z7:Z22,MATCH(AD10,AA7:AA22,0))","v":0.92750000063428006},null,null,null,1.0500000003896977,{"$f":"(RANK(AL10,AL7:AL22,0)-17)*-1","v":12},null,null,4,"SVE",10,{"$f":"VLOOKUP(AR10,AP7:AQ22,2,FALSE)","v":"BRL"},{"$f":"INDEX(AL7:AL22,MATCH(AP10,AM7:AM22,0))","v":0.92000000094782797},null,null,null,1.0375000003546138,{"$f":"(RANK(AX10,AX7:AX22,0)-17)*-1","v":13},null,null,4,"BRL",2,{"$f":"VLOOKUP(BD10,BB7:BC22,2,FALSE)","v":"SWB"},{"$f":"INDEX(AX7:AX22,MATCH(BB10,AY7:AY22,0))","v":0.90750000056813873}]
[null,1.1650000004573331,{"$f":"(RANK(B11,B7:B22,0)-17)*-1","v":16},null,null,5,{"$f":"'PR19 Efficiency Rank'!D10","v":"SRN"},14,{"$f":"VLOOKUP(H11,F7:G22,2,FALSE)","v":"BRL"},{"$f":"INDEX(B7:B22,MATCH(F11,C7:C22,0))","v":0.89500000017070391},null,null,null,0.85750000034496776,{"$f":"(RANK(N11,N7:N22,0)-17)*-1","v":1},null,null,5,"BRL",4,{"$f":"VLOOKUP(T11,R7:S22,2,FALSE)","v":"SWB"},{"$f":"INDEX(N7:N22,MATCH(R11,O7:O22,0))","v":0.96000000041094713},null,null,null,0.98000000054818148,{"$f":"(RANK(Z11,Z7:Z22,0)-17)*-1","v":7},null,null,5,"SWB",4,{"$f":"VLOOKUP(AF11,AD7:AE22,2,FALSE)","v":"WSH"},{"$f":"INDEX(Z7:Z22,MATCH(AD11,AA7:AA22,0))","v":0.9425000008225014},null,null,null,0.9200000003367893,{"$f":"(RANK(AL11,AL7:AL22,0)-17)*-1","v":3},null,null,5,"WSH",13,{"$f":"VLOOKUP(AR11,AP7:AQ22,2,FALSE)","v":"NES"},{"$f":"INDEX(AL7:AL22,MATCH(AP11,AM7:AM22,0))","v":0.92250000023515377},null,null,null,0.89750000081067294,{"$f":"(RANK(AX11,AX7:AX22,0)-17)*-1","v":2},null,null,5,"NES",10,{"$f":"VLOOKUP(BD11,BB7:BC22,2,FALSE)","v":"TMS"},{"$f":"INDEX(AX7:AX22,MATCH(BB11,AY7:AY22,0))","v":0.92250000080114836}]
[null,0.96500000015949261,{"$f":"(RANK(B12,B7:B22,0)-17)*-1","v":7},null,null,6,{"$f":"'PR19 Efficiency Rank'!D11","v":"SSC"},6,{"$f":"VLOOKUP(H12,F7:G22,2,FALSE)","v":"SSC"},{"$f":"INDEX(B7:B22,MATCH(F12,C7:C22,0))","v":0.92500000081328293},null,null,null,0.992500000281892,{"$f":"(RANK(N12,N7:N22,0)-17)*-1","v":8},null,null,6,"SSC",6,{"$f":"VLOOKUP(T12,R7:S22,2,FALSE)","v":"SSC"},{"$f":"INDEX(N7:N22,MATCH(R12,O7:O22,0))","v":0.96250000092280319},null,null,null,1.0600000000391867,{"$f":"(RANK(Z12,Z7:Z22,0)-17)*-1","v":14},null,null,6,"SSC",9,{"$f":"VLOOKUP(AF12,AD7:AE22,2,FALSE)","v":"SRN"},{"$f":"INDEX(Z7:Z22,MATCH(AD12,AA7:AA22,0))","v":0.94750000068142815},null,null,null,0.95250000086762354,{"$f":"(RANK(AL12,AL7:AL22,0)-17)*-1","v":7},null,null,6,"SRN",5,{"$f":"VLOOKUP(AR12,AP7:AQ22,2,FALSE)","v":"WSH"},{"$f":"INDEX(AL7:AL22,MATCH(AP12,AM7:AM22,0))","v":0.93750000076851481},null,null,null,0.8975000001340725,{"$f":"(RANK(AX12,AX7:AX22,0)-17)*-1","v":1},null,null,6,"WSH",1,{"$f":"VLOOKUP(BD12,BB7:BC22,2,FALSE)","v":"ANH"},{"$f":"INDEX(AX7:AX22,MATCH(BB12,AY7:AY22,0))","v":0.96500000014343024}]
[null,0.89500000017070391,{"$f":"(RANK(B13,B7:B22,0)-17)*-1","v":5},null,null,7,{"$f":"'PR19 Efficiency Rank'!D12","v":"NES"},1,{"$f":"VLOOKUP(H13,F7:G22,2,FALSE)","v":"PRT"},{"$f":"INDEX(B7:B22,MATCH(F13,C7:C22,0))","v":0.96500000015949261},null,null,null,1.0025000009350498,{"$f":"(RANK(N13,N7:N22,0)-17)*-1","v":9},null,null,7,"PRT",5,{"$f":"VLOOKUP(T13,R7:S22,2,FALSE)","v":"BRL"},{"$f":"INDEX(N7:N22,MATCH(R13,O7:O22,0))","v":0.9900000009744615},null,null,null,0.88750000077108071,{"$f":"(RANK(Z13,Z7:Z22,0)-17)*-1","v":2},null,null,7,"BRL",5,{"$f":"VLOOKUP(AF13,AD7:AE22,2,FALSE)","v":"SWB"},{"$f":"INDEX(Z7:Z22,MATCH(AD13,AA7:AA22,0))","v":0.98000000054818148},null,null,null,1.0325000007837546,{"$f":"(RANK(AL13,AL7:AL22,0)-17)*-1","v":11},null,null,7,"SWB",4,{"$f":"VLOOKUP(AR13,AP7:AQ22,2,FALSE)","v":"SVE"},{"$f":"INDEX(AL7:AL22,MATCH(AP13,AM7:AM22,0))","v":0.95250000086762354},null,null,null,1.0675000008169664,{"$f":"(RANK(AX13,AX7:AX22,0)-17)*-1","v":15},null,null,7,"SVE",5,{"$f":"VLOOKUP(BD13,BB7:BC22,2,FALSE)","v":"NES"},{"$f":"INDEX(AX7:AX22,MATCH(BB13,AY7:AY22,0))","v":0.98500000098051588}]
[null,0.97500000023271305,{"$f":"(RANK(B14,B7:B22,0)-17)*-1","v":8},null,null,8,{"$f":"'PR19 Efficiency Rank'!D13","v":"ANH"},8,{"$f":"VLOOKUP(H14,F7:G22,2,FALSE)","v":"ANH"},{"$f":"INDEX(B7:B22,MATCH(F14,C7:C22,0))","v":0.97500000023271305},null,null,null,1.0450000007997446,{"$f":"(RANK(N14,N7:N22,0)-17)*-1","v":12},null,null,8,"ANH",12,{"$f":"VLOOKUP(T14,R7:S22,2,FALSE)","v":"WSX"},{"$f":"INDEX(N7:N22,MATCH(R14,O7:O22,0))","v":0.992500000281892},null,null,null,1.0075000007038348,{"$f":"(RANK(Z14,Z7:Z22,0)-17)*-1","v":9},null,null,8,"WSX",10,{"$f":"VLOOKUP(AF14,AD7:AE22,2,FALSE)","v":"SEW"},{"$f":"INDEX(Z7:Z22,MATCH(AD14,AA7:AA22,0))","v":0.98250000042481},null,null,null,1.0300000009975476,{"$f":"(RANK(AL14,AL7:AL22,0)-17)*-1","v":10},null,null,8,"SEW",8,{"$f":"VLOOKUP(AR14,AP7:AQ22,2,FALSE)","v":"SEW"},{"$f":"INDEX(AL7:AL22,MATCH(AP14,AM7:AM22,0))","v":0.99750000065781086},null,null,null,0.98500000098051588,{"$f":"(RANK(AX14,AX7:AX22,0)-17)*-1","v":7},null,null,8,"SEW",3,{"$f":"VLOOKUP(BD14,BB7:BC22,2,FALSE)","v":"SRN"},{"$f":"INDEX(AX7:AX22,MATCH(BB14,AY7:AY22,0))","v":1.002500000473336}]
[null,1.1200000001772381,{"$f":"(RANK(B15,B7:B22,0)-17)*-1","v":15},null,null,9,{"$f":"'PR19 Efficiency Rank'!D14","v":"TMS"},15,{"$f":"VLOOKUP(H15,F7:G22,2,FALSE)","v":"SES"},{"$f":"INDEX(B7:B22,MATCH(F15,C7:C22,0))","v":0.97500000028921596},null,null,null,1.0275000003362587,{"$f":"(RANK(N15,N7:N22,0)-17)*-1","v":11},null,null,9,"SES",3,{"$f":"VLOOKUP(T15,R7:S22,2,FALSE)","v":"SRN"},{"$f":"INDEX(N7:N22,MATCH(R15,O7:O22,0))","v":1.0025000009350498},null,null,null,1.0400000002005882,{"$f":"(RANK(Z15,Z7:Z22,0)-17)*-1","v":10},null,null,9,"SRN",2,{"$f":"VLOOKUP(AF15,AD7:AE22,2,FALSE)","v":"PRT"},{"$f":"INDEX(Z7:Z22,MATCH(AD15,AA7:AA22,0))","v":1.0075000007038348},null,null,null,0.86500000020425583,{"$f":"(RANK(AL15,AL7:AL22,0)-17)*-1","v":1},null,null,9,"PRT",3,{"$f":"VLOOKUP(AR15,AP7:AQ22,2,FALSE)","v":"SES"},{"$f":"INDEX(AL7:AL22,MATCH(AP15,AM7:AM22,0))","v":1.0300000003557948},null,null,null,0.90750000056813873,{"$f":"(RANK(AX15,AX7:AX22,0)-17)*-1","v":4},null,null,9,"SES",9,{"$f":"VLOOKUP(BD15,BB7:BC22,2,FALSE)","v":"SES"},{"$f":"INDEX(AX7:AX22,MATCH(BB15,AY7:AY22,0))","v":1.0100000006522627}]
[null,1.0125000006249245,{"$f":"(RANK(B16,B7:B22,0)-17)*-1","v":12},null,null,10,{"$f":"'PR19 Efficiency Rank'!D15","v":"SEW"},13,{"$f":"VLOOKUP(H16,F7:G22,2,FALSE)","v":"UUW"},{"$f":"INDEX(B7:B22,MATCH(F16,C7:C22,0))","v":0.99500000091310459},null,null,null,1.0525000004291836,{"$f":"(RANK(N16,N7:N22,0)-17)*-1","v":13},null,null,10,"UUW",11,{"$f":"VLOOKUP(T16,R7:S22,2,FALSE)","v":"SEW"},{"$f":"INDEX(N7:N22,MATCH(R16,O7:O22,0))","v":1.0225000004828382},null,null,null,0.85500000058038494,{"$f":"(RANK(Z16,Z7:Z22,0)-17)*-1","v":1},null,null,10,"SEW",7,{"$f":"VLOOKUP(AF16,AD7:AE22,2,FALSE)","v":"BRL"},{"$f":"INDEX(Z7:Z22,MATCH(AD16,AA7:AA22,0))","v":1.0400000002005882},null,null,null,0.92000000094782797,{"$f":"(RANK(AL16,AL7:AL22,0)-17)*-1","v":4},null,null,10,"BRL",12,{"$f":"VLOOKUP(AR16,AP7:AQ22,2,FALSE)","v":"TMS"},{"$f":"INDEX(AL7:AL22,MATCH(AP16,AM7:AM22,0))","v":1.0300000009975476},null,null,null,0.96500000014343024,{"$f":"(RANK(AX16,AX7:AX22,0)-17)*-1","v":6},null,null,10,"TMS",8,{"$f":"VLOOKUP(BD16,BB7:BC22,2,FALSE)","v":"SEW"},{"$f":"INDEX(AX7:AX22,MATCH(BB16,AY7:AY22,0))","v":1.0175000008115032}]
[null,0.83500000063672908,{"$f":"(RANK(B17,B7:B22,0)-17)*-1","v":3},null,null,11,{"$f":"'PR19 Efficiency Rank'!D16","v":"SVE"},10,{"$f":"VLOOKUP(H17,F7:G22,2,FALSE)","v":"SEW"},{"$f":"INDEX(B7:B22,MATCH(F17,C7:C22,0))","v":0.99750000039420339},null,null,null,0.96250000092280319,{"$f":"(RANK(N17,N7:N22,0)-17)*-1","v":6},null,null,11,"SEW",13,{"$f":"VLOOKUP(T17,R7:S22,2,FALSE)","v":"TMS"},{"$f":"INDEX(N7:N22,MATCH(R17,O7:O22,0))","v":1.0275000003362587},null,null,null,1.0400000007035426,{"$f":"(RANK(Z17,Z7:Z22,0)-17)*-1","v":11},null,null,11,"TMS",8,{"$f":"VLOOKUP(AF17,AD7:AE22,2,FALSE)","v":"WSX"},{"$f":"INDEX(Z7:Z22,MATCH(AD17,AA7:AA22,0))","v":1.0400000007035426},null,null,null,0.91500000078977706,{"$f":"(RANK(AL17,AL7:AL22,0)-17)*-1","v":2},null,null,11,"WSX",9,{"$f":"VLOOKUP(AR17,AP7:AQ22,2,FALSE)","v":"PRT"},{"$f":"INDEX(AL7:AL22,MATCH(AP17,AM7:AM22,0))","v":1.0325000007837546},null,null,null,0.92250000080114836,{"$f":"(RANK(AX17,AX7:AX22,0)-17)*-1","v":5},null,null,11,"PRT",7,{"$f":"VLOOKUP(BD17,BB7:BC22,2,FALSE)","v":"SVE"},{"$f":"INDEX(AX7:AX22,MATCH(BB17,AY7:AY22,0))","v":1.0200000003443119}]
[null,0.97500000028921596,{"$f":"(RANK(B18,B7:B22,0)-17)*-1","v":9},null,null,12,{"$f":"'PR19 Efficiency Rank'!D17","v":"AFW"},3,{"$f":"VLOOKUP(H18,F7:G22,2,FALSE)","v":"WSX"},{"$f":"INDEX(B7:B22,MATCH(F18,C7:C22,0))","v":1.0125000006249245},null,null,null,0.9900000009744615,{"$f":"(RANK(N18,N7:N22,0)-17)*-1","v":7},null,null,12,"WSX",15,{"$f":"VLOOKUP(T18,R7:S22,2,FALSE)","v":"AFW"},{"$f":"INDEX(N7:N22,MATCH(R18,O7:O22,0))","v":1.0450000007997446},null,null,null,0.94750000068142815,{"$f":"(RANK(Z18,Z7:Z22,0)-17)*-1","v":6},null,null,12,"AFW",11,{"$f":"VLOOKUP(AF18,AD7:AE22,2,FALSE)","v":"TMS"},{"$f":"INDEX(Z7:Z22,MATCH(AD18,AA7:AA22,0))","v":1.0475000009850177},null,null,null,1.0850000001936699,{"$f":"(RANK(AL18,AL7:AL22,0)-17)*-1","v":14},null,null,12,"TMS",15,{"$f":"VLOOKUP(AR18,AP7:AQ22,2,FALSE)","v":"AFW"},{"$f":"INDEX(AL7:AL22,MATCH(AP18,AM7:AM22,0))","v":1.0500000003896977},null,null,null,1.0200000008592942,{"$f":"(RANK(AX18,AX7:AX22,0)-17)*-1","v":12},null,null,12,"AFW",12,{"$f":"VLOOKUP(BD18,BB7:BC22,2,FALSE)","v":"AFW"},{"$f":"INDEX(AX7:AX22,MATCH(BB18,AY7:AY22,0))","v":1.0200000008592942}]
[null,0.85500000008819976,{"$f":"(RANK(B19,B7:B22,0)-17)*-1","v":4},null,null,13,{"$f":"'PR19 Efficiency Rank'!D18","v":"UUW"},9,{"$f":"VLOOKUP(H19,F7:G22,2,FALSE)","v":"TMS"},{"$f":"INDEX(B7:B22,MATCH(F19,C7:C22,0))","v":1.0150000000543509},null,null,null,0.96000000041094713,{"$f":"(RANK(N19,N7:N22,0)-17)*-1","v":5},null,null,13,"TMS",10,{"$f":"VLOOKUP(T19,R7:S22,2,FALSE)","v":"UUW"},{"$f":"INDEX(N7:N22,MATCH(R19,O7:O22,0))","v":1.0525000004291836},null,null,null,1.0475000009850177,{"$f":"(RANK(Z19,Z7:Z22,0)-17)*-1","v":12},null,null,13,"UUW",16,{"$f":"VLOOKUP(AF19,AD7:AE22,2,FALSE)","v":"NES"},{"$f":"INDEX(Z7:Z22,MATCH(AD19,AA7:AA22,0))","v":1.0500000003248777},null,null,null,0.93750000076851481,{"$f":"(RANK(AL19,AL7:AL22,0)-17)*-1","v":6},null,null,13,"NES",11,{"$f":"VLOOKUP(AR19,AP7:AQ22,2,FALSE)","v":"WSX"},{"$f":"INDEX(AL7:AL22,MATCH(AP19,AM7:AM22,0))","v":1.057500000934718},null,null,null,1.0200000003443119,{"$f":"(RANK(AX19,AX7:AX22,0)-17)*-1","v":11},null,null,13,"WSX",4,{"$f":"VLOOKUP(BD19,BB7:BC22,2,FALSE)","v":"BRL"},{"$f":"INDEX(AX7:AX22,MATCH(BB19,AY7:AY22,0))","v":1.0375000003546138}]
[null,0.99500000091310459,{"$f":"(RANK(B20,B7:B22,0)-17)*-1","v":10},null,null,14,{"$f":"'PR19 Efficiency Rank'!D19","v":"BRL"},11,{"$f":"VLOOKUP(H20,F7:G22,2,FALSE)","v":"SVE"},{"$f":"INDEX(B7:B22,MATCH(F20,C7:C22,0))","v":1.0775000006794362},null,null,null,1.0225000004828382,{"$f":"(RANK(N20,N7:N22,0)-17)*-1","v":10},null,null,14,"SVE",14,{"$f":"VLOOKUP(T20,R7:S22,2,FALSE)","v":"SVE"},{"$f":"INDEX(N7:N22,MATCH(R20,O7:O22,0))","v":1.1075000004320634},null,null,null,0.9425000008225014,{"$f":"(RANK(Z20,Z7:Z22,0)-17)*-1","v":5},null,null,14,"SVE",6,{"$f":"VLOOKUP(AF20,AD7:AE22,2,FALSE)","v":"SSC"},{"$f":"INDEX(Z7:Z22,MATCH(AD20,AA7:AA22,0))","v":1.0600000000391867},null,null,null,1.0300000003557948,{"$f":"(RANK(AL20,AL7:AL22,0)-17)*-1","v":9},null,null,14,"SSC",16,{"$f":"VLOOKUP(AR20,AP7:AQ22,2,FALSE)","v":"UUW"},{"$f":"INDEX(AL7:AL22,MATCH(AP20,AM7:AM22,0))","v":1.0850000001936699},null,null,null,1.002500000473336,{"$f":"(RANK(AX20,AX7:AX22,0)-17)*-1","v":8},null,null,14,"UUW",11,{"$f":"VLOOKUP(BD20,BB7:BC22,2,FALSE)","v":"PRT"},{"$f":"INDEX(AX7:AX22,MATCH(BB20,AY7:AY22,0))","v":1.0525000001327058}]
[null,0.99750000039420339,{"$f":"(RANK(B21,B7:B22,0)-17)*-1","v":11},null,null,15,{"$f":"'PR19 Efficiency Rank'!D20","v":"SES"},12,{"$f":"VLOOKUP(H21,F7:G22,2,FALSE)","v":"AFW"},{"$f":"INDEX(B7:B22,MATCH(F21,C7:C22,0))","v":1.1200000001772381},null,null,null,0.95750000014609138,{"$f":"(RANK(N21,N7:N22,0)-17)*-1","v":4},null,null,15,"AFW",2,{"$f":"VLOOKUP(T21,R7:S22,2,FALSE)","v":"YKY"},{"$f":"INDEX(N7:N22,MATCH(R21,O7:O22,0))","v":1.1450000003754146},null,null,null,1.0950000007243161,{"$f":"(RANK(Z21,Z7:Z22,0)-17)*-1","v":15},null,null,15,"YKY",12,{"$f":"VLOOKUP(AF21,AD7:AE22,2,FALSE)","v":"AFW"},{"$f":"INDEX(Z7:Z22,MATCH(AD21,AA7:AA22,0))","v":1.0950000007243161},null,null,null,0.92250000023515377,{"$f":"(RANK(AL21,AL7:AL22,0)-17)*-1","v":5},null,null,15,"AFW",14,{"$f":"VLOOKUP(AR21,AP7:AQ22,2,FALSE)","v":"SSC"},{"$f":"INDEX(AL7:AL22,MATCH(AP21,AM7:AM22,0))","v":1.0850000008845027},null,null,null,1.0525000001327058,{"$f":"(RANK(AX21,AX7:AX22,0)-17)*-1","v":14},null,null,15,"SSC",16,{"$f":"VLOOKUP(BD21,BB7:BC22,2,FALSE)","v":"YKY"},{"$f":"INDEX(AX7:AX22,MATCH(BB21,AY7:AY22,0))","v":1.0675000008169664}]
[null,1.0150000000543509,{"$f":"(RANK(B22,B7:B22,0)-17)*-1","v":13},null,null,16,{"$f":"'PR19 Efficiency Rank'!D21","v":"WSH"},16,{"$f":"VLOOKUP(H22,F7:G22,2,FALSE)","v":"WSH"},{"$f":"INDEX(B7:B22,MATCH(F22,C7:C22,0))","v":1.1650000004573331},null,null,null,1.1450000003754146,{"$f":"(RANK(N22,N7:N22,0)-17)*-1","v":15},null,null,16,"WSH",1,{"$f":"VLOOKUP(T22,R7:S22,2,FALSE)","v":"NES"},{"$f":"INDEX(N7:N22,MATCH(R22,O7:O22,0))","v":1.167500000695525},null,null,null,1.097500000077305,{"$f":"(RANK(Z22,Z7:Z22,0)-17)*-1","v":16},null,null,16,"NES",13,{"$f":"VLOOKUP(AF22,AD7:AE22,2,FALSE)","v":"UUW"},{"$f":"INDEX(Z7:Z22,MATCH(AD22,AA7:AA22,0))","v":1.097500000077305},null,null,null,1.0850000008845027,{"$f":"(RANK(AL22,AL7:AL22,0)-17)*-1","v":15},null,null,16,"UUW",1,{"$f":"VLOOKUP(AR22,AP7:AQ22,2,FALSE)","v":"YKY"},{"$f":"INDEX(AL7:AL22,MATCH(AP22,AM7:AM22,0))","v":1.1175000003567157},null,null,null,0.90750000016168497,{"$f":"(RANK(AX22,AX7:AX22,0)-17)*-1","v":3},null,null,16,"YKY",14,{"$f":"VLOOKUP(BD22,BB7:BC22,2,FALSE)","v":"UUW"},{"$f":"INDEX(AX7:AX22,MATCH(BB22,AY7:AY22,0))","v":1.1375000005907461}]
[]
["Merging company 1",{"$f":"'Control sheet'!$C$28","v":0},null,null,null,null,null,null,null,null,null,null,"Merging company 1",{"$f":"'Control sheet'!$C$28","v":0},null,null,null,null,null,null,null,null,null,null,"Merging company 1",{"$f":"'Control sheet'!$C$28","v":0},null,null,null,null,null,null,null,null,null,null,"Merging company 1",{"$f":"'Control sheet'!$C$28","v":0},null,null,null,null,null,null,null,null,null,null,"Merging company 1",{"$f":"'Control sheet'!$C$28","v":0}]
["Efficiency rank",{"$f":"MATCH(B24,I7:I22,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"Efficiency rank",{"$f":"MATCH(N24,U7:U22,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"Efficiency rank",{"$f":"MATCH(Z24,AG7:AG22,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"Efficiency rank",{"$f":"MATCH(AL24,AS7:AS22,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"Efficiency rank",{"$f":"MATCH(AX24,BE7:BE22,0)","v":{"$error":"#N/A"}}]
["Post-merger efficiency assumption",{"$f":"'Control sheet'!$C$27","v":0},null,null,null,null,null,null,null,null,null,null,"Post-merger efficiency assumption",{"$f":"'Control sheet'!$C$27","v":0},null,null,null,null,null,null,null,null,null,null,"Post-merger efficiency assumption",{"$f":"'Control sheet'!$C$27","v":0},null,null,null,null,null,null,null,null,null,null,"Post-merger efficiency assumption",{"$f":"'Control sheet'!$C$27","v":0},null,null,null,null,null,null,null,null,null,null,"Post-merger efficiency assumption",{"$f":"'Control sheet'!$C$27","v":0}]
[]
[null,null,null,null,{"$f":"IF(B26=\"Simple average\",(INDEX($J$7:$J$22,MATCH($A30,$I$7:$I$22,0))+INDEX($J$7:$J$22,MATCH(B30,$I$7:$I$22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX($J$7:$J$22,MATCH($A30,$I$7:$I$22,0))*VLOOKUP(C30,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX($J$7:$J$22,MATCH(B30,$I$7:$I$22,0)))*VLOOKUP(C30,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C30,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX($J$7:$J$22,MATCH($A30,$I$7:$I$22,0)),INDEX($J$7:$J$22,MATCH(B30,$I$7:$I$22,0))))))","v":{"$error":"#N/A"}}]
["Base company","Merging company","Concatenated","Merged entity efficiency score","Original UQ","Revised UQ post merger","Impact on Totex Benchmark","Forecast Water Wholesale Totex","Assumed likelihood of this particular merger","Customer impact",null,null,"Base company","Merging company","Concatenated","Merged entity efficiency score","Original UQ","Revised UQ post merger","Impact on Totex Benchmark","Forecast Water Wholesale Totex","Assumed likelihood of this particular merger","Customer impact",null,null,"Base company","Merging company","Concatenated","Merged entity efficiency score","Original UQ","Revised UQ post merger","Impact on Totex Benchmark","Forecast Water Wholesale Totex","Assumed likelihood of this particular merger","Customer impact",null,null,"Base company","Merging company","Concatenated","Merged entity efficiency score","Original UQ","Revised UQ post merger","Impact on Totex Benchmark","Forecast Water Wholesale Totex","Assumed likelihood of this particular merger","Customer impact",null,null,"Base company","Merging company","Concatenated","Merged entity efficiency score","Original UQ","Revised UQ post merger","Impact on Totex Benchmark","Forecast Water Wholesale Totex","Assumed likelihood of this particular merger","Customer impact"]
[{"$f":"B24","v":0},{"$f":"I7","v":"NES"},{"$f":"CONCATENATE(A30,B30)","v":"0NES"},{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A30,I7:I22,0))+INDEX(J7:J22,MATCH(B30,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A30,I7:I22,0))*VLOOKUP(C30,'RCV weights'!D6:S261,2,FALSE))+(INDEX(J7:J22,MATCH(B30,I7:I22,0)))*VLOOKUP(C30,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C30,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A30,I7:I22,0)),INDEX(J7:J22,MATCH(B30,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,{"$f":"E30-F30","v":1.0000000020626065E-2},{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C30,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"H30*G30","v":164.82547187583069},null,null,{"$f":"N24","v":0},{"$f":"U7","v":"SES"},{"$f":"CONCATENATE(M30,N30)","v":"0SES"},{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M30,U7:U22,0))+INDEX(V7:V22,MATCH(N30,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M30,U7:U22,0))*VLOOKUP(O30,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N30,U7:U22,0)))*VLOOKUP(O30,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O30,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M30,U7:U22,0)),INDEX(V7:V22,MATCH(N30,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.95937500034473322,{"$f":"Q30-R30","v":0},{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O30,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"T30*S30","v":0},null,null,{"$f":"Z24","v":0},{"$f":"AG7","v":"YKY"},{"$f":"CONCATENATE(Y30,Z30)","v":"0YKY"},{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y30,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z30,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y30,AG7:AG22,0))*VLOOKUP(AA30,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z30,AG7:AG22,0)))*VLOOKUP(AA30,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA30,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y30,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z30,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.94500000075196477,{"$f":"AC30-AD30","v":-6.2499999765186498E-3},{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA30,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"AF30*AE30","v":-103.01591932288041},null,null,{"$f":"AL24","v":0},{"$f":"AS7","v":"ANH"},{"$f":"CONCATENATE(AK30,AL30)","v":"0ANH"},{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK30,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL30,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK30,AS7:AS22,0))*VLOOKUP(AM30,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL30,AS7:AS22,0)))*VLOOKUP(AM30,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM30,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK30,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL30,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,{"$f":"AO30-AP30","v":6.2499982183139569E-4},{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM30,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"AR30*AQ30","v":10.301589034318866},null,null,{"$f":"AX24","v":0},{"$f":"BE7","v":"WSX"},{"$f":"CONCATENATE(AW30,AX30)","v":"0WSX"},{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW30,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX30,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW30,BE7:BE22,0))*VLOOKUP(AY30,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX30,BE7:BE22,0)))*VLOOKUP(AY30,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY30,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW30,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX30,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,{"$f":"BA30-BB30","v":3.750000058252434E-3},{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY30,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"BD30*BC30","v":61.809552786096212}]
[{"$f":"B24","v":0},"YKY",{"$f":"CONCATENATE(A31,B31)","v":"0YKY"},{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A31,I7:I22,0))+INDEX(J7:J22,MATCH(B31,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A31,I7:I22,0))*VLOOKUP(C31,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B31,I7:I22,0)))*VLOOKUP(C31,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C31,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A31,I7:I22,0)),INDEX(J7:J22,MATCH(B31,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,{"$f":"E31-F31","v":1.0000000020626065E-2},{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C31,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"PRT",{"$f":"CONCATENATE(M31,N31)","v":"0PRT"},{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M31,U7:U22,0))+INDEX(V7:V22,MATCH(N31,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M31,U7:U22,0))*VLOOKUP(O31,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N31,U7:U22,0)))*VLOOKUP(O31,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O31,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M31,U7:U22,0)),INDEX(V7:V22,MATCH(N31,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.96125000066687516,{"$f":"Q31-R31","v":-1.8750003221419398E-3},{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O31,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},-30.904781222693575,null,null,{"$f":"Z24","v":0},"ANH",{"$f":"CONCATENATE(Y31,Z31)","v":"0ANH"},{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y31,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z31,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y31,AG7:AG22,0))*VLOOKUP(AA31,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z31,AG7:AG22,0)))*VLOOKUP(AA31,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA31,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y31,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z31,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.94500000075196477,{"$f":"AC31-AD31","v":-6.2499999765186498E-3},{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA31,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},-103.01591932288041,null,null,{"$f":"AL24","v":0},"SWB",{"$f":"CONCATENATE(AK31,AL31)","v":"0SWB"},{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK31,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL31,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK31,AS7:AS22,0))*VLOOKUP(AM31,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL31,AS7:AS22,0)))*VLOOKUP(AM31,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM31,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK31,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL31,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,{"$f":"AO31-AP31","v":6.2499982183139569E-4},{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM31,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"WSH",{"$f":"CONCATENATE(AW31,AX31)","v":"0WSH"},{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW31,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX31,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW31,BE7:BE22,0))*VLOOKUP(AY31,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX31,BE7:BE22,0)))*VLOOKUP(AY31,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY31,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW31,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX31,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,{"$f":"BA31-BB31","v":3.750000058252434E-3},{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY31,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"SRN","0SRN",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A32,I7:I22,0))+INDEX(J7:J22,MATCH(B32,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A32,I7:I22,0))*VLOOKUP(C32,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B32,I7:I22,0)))*VLOOKUP(C32,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C32,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A32,I7:I22,0)),INDEX(J7:J22,MATCH(B32,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C32,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"ANH","0ANH",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M32,U7:U22,0))+INDEX(V7:V22,MATCH(N32,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M32,U7:U22,0))*VLOOKUP(O32,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N32,U7:U22,0)))*VLOOKUP(O32,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O32,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M32,U7:U22,0)),INDEX(V7:V22,MATCH(N32,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.96125000066687516,-1.8750003221419398E-3,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O32,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},-30.904781222693575,null,null,{"$f":"Z24","v":0},"SES","0SES",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y32,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z32,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y32,AG7:AG22,0))*VLOOKUP(AA32,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z32,AG7:AG22,0)))*VLOOKUP(AA32,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA32,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y32,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z32,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93875000077544613,0,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA32,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},0,null,null,{"$f":"AL24","v":0},"SRN","0SRN",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK32,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL32,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK32,AS7:AS22,0))*VLOOKUP(AM32,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL32,AS7:AS22,0)))*VLOOKUP(AM32,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM32,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK32,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL32,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM32,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"SSC","0SSC",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW32,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX32,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW32,BE7:BE22,0))*VLOOKUP(AY32,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX32,BE7:BE22,0)))*VLOOKUP(AY32,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY32,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW32,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX32,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY32,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"SWB","0SWB",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A33,I7:I22,0))+INDEX(J7:J22,MATCH(B33,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A33,I7:I22,0))*VLOOKUP(C33,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B33,I7:I22,0)))*VLOOKUP(C33,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C33,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A33,I7:I22,0)),INDEX(J7:J22,MATCH(B33,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C33,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"WSH","0WSH",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M33,U7:U22,0))+INDEX(V7:V22,MATCH(N33,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M33,U7:U22,0))*VLOOKUP(O33,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N33,U7:U22,0)))*VLOOKUP(O33,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O33,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M33,U7:U22,0)),INDEX(V7:V22,MATCH(N33,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.96125000066687516,-1.8750003221419398E-3,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O33,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},-30.904781222693575,null,null,{"$f":"Z24","v":0},"SVE","0SVE",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y33,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z33,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y33,AG7:AG22,0))*VLOOKUP(AA33,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z33,AG7:AG22,0)))*VLOOKUP(AA33,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA33,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y33,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z33,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.94500000075196477,-6.2499999765186498E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA33,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},-103.01591932288041,null,null,{"$f":"AL24","v":0},"BRL","0BRL",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK33,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL33,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK33,AS7:AS22,0))*VLOOKUP(AM33,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL33,AS7:AS22,0)))*VLOOKUP(AM33,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM33,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK33,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL33,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM33,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"SWB","0SWB",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW33,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX33,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW33,BE7:BE22,0))*VLOOKUP(AY33,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX33,BE7:BE22,0)))*VLOOKUP(AY33,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY33,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW33,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX33,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY33,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"BRL","0BRL",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A34,I7:I22,0))+INDEX(J7:J22,MATCH(B34,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A34,I7:I22,0))*VLOOKUP(C34,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B34,I7:I22,0)))*VLOOKUP(C34,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C34,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A34,I7:I22,0)),INDEX(J7:J22,MATCH(B34,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C34,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"SWB","0SWB",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M34,U7:U22,0))+INDEX(V7:V22,MATCH(N34,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M34,U7:U22,0))*VLOOKUP(O34,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N34,U7:U22,0)))*VLOOKUP(O34,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O34,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M34,U7:U22,0)),INDEX(V7:V22,MATCH(N34,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.96000000053444734,-6.2500018971411997E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O34,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},-10.301595097963215,null,null,{"$f":"Z24","v":0},"WSH","0WSH",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y34,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z34,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y34,AG7:AG22,0))*VLOOKUP(AA34,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z34,AG7:AG22,0)))*VLOOKUP(AA34,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA34,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y34,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z34,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.9375000006578541,1.2500001175920206E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA34,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},20.603185880198598,null,null,{"$f":"AL24","v":0},"NES","0NES",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK34,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL34,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK34,AS7:AS22,0))*VLOOKUP(AM34,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL34,AS7:AS22,0)))*VLOOKUP(AM34,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM34,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK34,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL34,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM34,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"TMS","0TMS",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW34,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX34,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW34,BE7:BE22,0))*VLOOKUP(AY34,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX34,BE7:BE22,0)))*VLOOKUP(AY34,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY34,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW34,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX34,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY34,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"SSC","0SSC",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A35,I7:I22,0))+INDEX(J7:J22,MATCH(B35,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A35,I7:I22,0))*VLOOKUP(C35,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B35,I7:I22,0)))*VLOOKUP(C35,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C35,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A35,I7:I22,0)),INDEX(J7:J22,MATCH(B35,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C35,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"SSC","0SSC",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M35,U7:U22,0))+INDEX(V7:V22,MATCH(N35,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M35,U7:U22,0))*VLOOKUP(O35,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N35,U7:U22,0)))*VLOOKUP(O35,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O35,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M35,U7:U22,0)),INDEX(V7:V22,MATCH(N35,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O35,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.30159306236701,null,null,{"$f":"Z24","v":0},"SRN","0SRN",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y35,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z35,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y35,AG7:AG22,0))*VLOOKUP(AA35,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z35,AG7:AG22,0)))*VLOOKUP(AA35,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA35,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y35,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z35,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA35,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"WSH","0WSH",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK35,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL35,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK35,AS7:AS22,0))*VLOOKUP(AM35,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL35,AS7:AS22,0)))*VLOOKUP(AM35,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM35,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK35,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL35,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM35,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"ANH","0ANH",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW35,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX35,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW35,BE7:BE22,0))*VLOOKUP(AY35,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX35,BE7:BE22,0)))*VLOOKUP(AY35,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY35,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW35,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX35,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY35,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"PRT","0PRT",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A36,I7:I22,0))+INDEX(J7:J22,MATCH(B36,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A36,I7:I22,0))*VLOOKUP(C36,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B36,I7:I22,0)))*VLOOKUP(C36,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C36,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A36,I7:I22,0)),INDEX(J7:J22,MATCH(B36,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C36,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"BRL","0BRL",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M36,U7:U22,0))+INDEX(V7:V22,MATCH(N36,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M36,U7:U22,0))*VLOOKUP(O36,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N36,U7:U22,0)))*VLOOKUP(O36,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O36,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M36,U7:U22,0)),INDEX(V7:V22,MATCH(N36,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O36,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.30159306236701,null,null,{"$f":"Z24","v":0},"SWB","0SWB",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y36,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z36,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y36,AG7:AG22,0))*VLOOKUP(AA36,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z36,AG7:AG22,0)))*VLOOKUP(AA36,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA36,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y36,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z36,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA36,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"SVE","0SVE",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK36,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL36,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK36,AS7:AS22,0))*VLOOKUP(AM36,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL36,AS7:AS22,0)))*VLOOKUP(AM36,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM36,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK36,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL36,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM36,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"NES","0NES",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW36,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX36,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW36,BE7:BE22,0))*VLOOKUP(AY36,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX36,BE7:BE22,0)))*VLOOKUP(AY36,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY36,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW36,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX36,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY36,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"ANH","0ANH",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A37,I7:I22,0))+INDEX(J7:J22,MATCH(B37,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A37,I7:I22,0))*VLOOKUP(C37,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B37,I7:I22,0)))*VLOOKUP(C37,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C37,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A37,I7:I22,0)),INDEX(J7:J22,MATCH(B37,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C37,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"H37*G37","v":164.82547187583069},null,null,{"$f":"N24","v":0},"WSX","0WSX",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M37,U7:U22,0))+INDEX(V7:V22,MATCH(N37,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M37,U7:U22,0))*VLOOKUP(O37,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N37,U7:U22,0)))*VLOOKUP(O37,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O37,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M37,U7:U22,0)),INDEX(V7:V22,MATCH(N37,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O37,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.30159306236701,null,null,{"$f":"Z24","v":0},"SEW","0SEW",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y37,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z37,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y37,AG7:AG22,0))*VLOOKUP(AA37,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z37,AG7:AG22,0)))*VLOOKUP(AA37,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA37,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y37,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z37,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA37,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"SEW","0SEW",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK37,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL37,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK37,AS7:AS22,0))*VLOOKUP(AM37,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL37,AS7:AS22,0)))*VLOOKUP(AM37,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM37,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK37,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL37,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM37,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"SRN","0SRN",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW37,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX37,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW37,BE7:BE22,0))*VLOOKUP(AY37,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX37,BE7:BE22,0)))*VLOOKUP(AY37,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY37,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW37,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX37,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY37,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"SES","0SES",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A38,I7:I22,0))+INDEX(J7:J22,MATCH(B38,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A38,I7:I22,0))*VLOOKUP(C38,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B38,I7:I22,0)))*VLOOKUP(C38,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C38,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A38,I7:I22,0)),INDEX(J7:J22,MATCH(B38,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.88500000015007785,0,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C38,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},0,null,null,{"$f":"N24","v":0},"SRN","0SRN",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M38,U7:U22,0))+INDEX(V7:V22,MATCH(N38,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M38,U7:U22,0))*VLOOKUP(O38,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N38,U7:U22,0)))*VLOOKUP(O38,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O38,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M38,U7:U22,0)),INDEX(V7:V22,MATCH(N38,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O38,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"T38*S38","v":10.30159306236701},null,null,{"$f":"Z24","v":0},"PRT","0PRT",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y38,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z38,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y38,AG7:AG22,0))*VLOOKUP(AA38,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z38,AG7:AG22,0)))*VLOOKUP(AA38,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA38,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y38,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z38,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA38,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"SES","0SES",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK38,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL38,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK38,AS7:AS22,0))*VLOOKUP(AM38,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL38,AS7:AS22,0)))*VLOOKUP(AM38,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM38,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK38,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL38,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92187500041332227,0,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM38,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},0,null,null,{"$f":"AX24","v":0},"SES","0SES",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW38,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX38,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW38,BE7:BE22,0))*VLOOKUP(AY38,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX38,BE7:BE22,0)))*VLOOKUP(AY38,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY38,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW38,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX38,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91875000074289592,0,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY38,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},0]
[{"$f":"B24","v":0},"UUW","0UUW",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A39,I7:I22,0))+INDEX(J7:J22,MATCH(B39,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A39,I7:I22,0))*VLOOKUP(C39,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B39,I7:I22,0)))*VLOOKUP(C39,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C39,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A39,I7:I22,0)),INDEX(J7:J22,MATCH(B39,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C39,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"SEW","0SEW",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M39,U7:U22,0))+INDEX(V7:V22,MATCH(N39,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M39,U7:U22,0))*VLOOKUP(O39,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N39,U7:U22,0)))*VLOOKUP(O39,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O39,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M39,U7:U22,0)),INDEX(V7:V22,MATCH(N39,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O39,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.30159306236701,null,null,{"$f":"Z24","v":0},"BRL","0BRL",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y39,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z39,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y39,AG7:AG22,0))*VLOOKUP(AA39,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z39,AG7:AG22,0)))*VLOOKUP(AA39,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA39,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y39,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z39,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA39,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"TMS","0TMS",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK39,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL39,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK39,AS7:AS22,0))*VLOOKUP(AM39,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL39,AS7:AS22,0)))*VLOOKUP(AM39,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM39,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK39,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL39,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM39,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"SEW","0SEW",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW39,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX39,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW39,BE7:BE22,0))*VLOOKUP(AY39,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX39,BE7:BE22,0)))*VLOOKUP(AY39,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY39,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW39,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX39,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY39,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"SEW","0SEW",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A40,I7:I22,0))+INDEX(J7:J22,MATCH(B40,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A40,I7:I22,0))*VLOOKUP(C40,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B40,I7:I22,0)))*VLOOKUP(C40,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C40,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A40,I7:I22,0)),INDEX(J7:J22,MATCH(B40,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C40,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"TMS","0TMS",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M40,U7:U22,0))+INDEX(V7:V22,MATCH(N40,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M40,U7:U22,0))*VLOOKUP(O40,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N40,U7:U22,0)))*VLOOKUP(O40,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O40,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M40,U7:U22,0)),INDEX(V7:V22,MATCH(N40,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O40,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.30159306236701,null,null,{"$f":"Z24","v":0},"WSX","0WSX",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y40,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z40,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y40,AG7:AG22,0))*VLOOKUP(AA40,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z40,AG7:AG22,0)))*VLOOKUP(AA40,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA40,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y40,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z40,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA40,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"PRT","0PRT",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK40,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL40,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK40,AS7:AS22,0))*VLOOKUP(AM40,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL40,AS7:AS22,0)))*VLOOKUP(AM40,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM40,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK40,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL40,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM40,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"SVE","0SVE",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW40,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX40,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW40,BE7:BE22,0))*VLOOKUP(AY40,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX40,BE7:BE22,0)))*VLOOKUP(AY40,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY40,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW40,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX40,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY40,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"WSX","0WSX",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A41,I7:I22,0))+INDEX(J7:J22,MATCH(B41,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A41,I7:I22,0))*VLOOKUP(C41,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B41,I7:I22,0)))*VLOOKUP(C41,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C41,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A41,I7:I22,0)),INDEX(J7:J22,MATCH(B41,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C41,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"AFW","0AFW",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M41,U7:U22,0))+INDEX(V7:V22,MATCH(N41,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M41,U7:U22,0))*VLOOKUP(O41,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N41,U7:U22,0)))*VLOOKUP(O41,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O41,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M41,U7:U22,0)),INDEX(V7:V22,MATCH(N41,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O41,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.30159306236701,null,null,{"$f":"Z24","v":0},"TMS","0TMS",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y41,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z41,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y41,AG7:AG22,0))*VLOOKUP(AA41,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z41,AG7:AG22,0)))*VLOOKUP(AA41,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA41,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y41,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z41,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA41,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"AFW","0AFW",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK41,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL41,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK41,AS7:AS22,0))*VLOOKUP(AM41,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL41,AS7:AS22,0)))*VLOOKUP(AM41,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM41,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK41,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL41,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM41,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"AFW","0AFW",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW41,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX41,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW41,BE7:BE22,0))*VLOOKUP(AY41,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX41,BE7:BE22,0)))*VLOOKUP(AY41,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY41,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW41,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX41,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY41,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"TMS","0TMS",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A42,I7:I22,0))+INDEX(J7:J22,MATCH(B42,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A42,I7:I22,0))*VLOOKUP(C42,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B42,I7:I22,0)))*VLOOKUP(C42,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C42,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A42,I7:I22,0)),INDEX(J7:J22,MATCH(B42,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C42,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"UUW","0UUW",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M42,U7:U22,0))+INDEX(V7:V22,MATCH(N42,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M42,U7:U22,0))*VLOOKUP(O42,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N42,U7:U22,0)))*VLOOKUP(O42,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O42,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M42,U7:U22,0)),INDEX(V7:V22,MATCH(N42,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O42,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.30159306236701,null,null,{"$f":"Z24","v":0},"NES","0NES",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y42,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z42,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y42,AG7:AG22,0))*VLOOKUP(AA42,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z42,AG7:AG22,0)))*VLOOKUP(AA42,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA42,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y42,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z42,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA42,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"WSX","0WSX",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK42,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL42,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK42,AS7:AS22,0))*VLOOKUP(AM42,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL42,AS7:AS22,0)))*VLOOKUP(AM42,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM42,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK42,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL42,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM42,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"BRL","0BRL",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW42,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX42,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW42,BE7:BE22,0))*VLOOKUP(AY42,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX42,BE7:BE22,0)))*VLOOKUP(AY42,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY42,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW42,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX42,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY42,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"SVE","0SVE",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A43,I7:I22,0))+INDEX(J7:J22,MATCH(B43,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A43,I7:I22,0))*VLOOKUP(C43,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B43,I7:I22,0)))*VLOOKUP(C43,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C43,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A43,I7:I22,0)),INDEX(J7:J22,MATCH(B43,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C43,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"SVE","0SVE",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M43,U7:U22,0))+INDEX(V7:V22,MATCH(N43,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M43,U7:U22,0))*VLOOKUP(O43,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N43,U7:U22,0)))*VLOOKUP(O43,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O43,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M43,U7:U22,0)),INDEX(V7:V22,MATCH(N43,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O43,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.30159306236701,null,null,{"$f":"Z24","v":0},"SSC","0SSC",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y43,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z43,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y43,AG7:AG22,0))*VLOOKUP(AA43,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z43,AG7:AG22,0)))*VLOOKUP(AA43,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA43,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y43,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z43,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA43,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"UUW","0UUW",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK43,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL43,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK43,AS7:AS22,0))*VLOOKUP(AM43,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL43,AS7:AS22,0)))*VLOOKUP(AM43,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM43,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK43,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL43,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM43,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"PRT","0PRT",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW43,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX43,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW43,BE7:BE22,0))*VLOOKUP(AY43,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX43,BE7:BE22,0)))*VLOOKUP(AY43,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY43,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW43,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX43,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY43,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"AFW","0AFW",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A44,I7:I22,0))+INDEX(J7:J22,MATCH(B44,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A44,I7:I22,0))*VLOOKUP(C44,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B44,I7:I22,0)))*VLOOKUP(C44,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C44,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A44,I7:I22,0)),INDEX(J7:J22,MATCH(B44,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C44,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"YKY","0YKY",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M44,U7:U22,0))+INDEX(V7:V22,MATCH(N44,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M44,U7:U22,0))*VLOOKUP(O44,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N44,U7:U22,0)))*VLOOKUP(O44,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O44,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M44,U7:U22,0)),INDEX(V7:V22,MATCH(N44,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O44,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.30159306236701,null,null,{"$f":"Z24","v":0},"AFW","0AFW",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y44,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z44,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y44,AG7:AG22,0))*VLOOKUP(AA44,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z44,AG7:AG22,0)))*VLOOKUP(AA44,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA44,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y44,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z44,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA44,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"SSC","0SSC",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK44,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL44,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK44,AS7:AS22,0))*VLOOKUP(AM44,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL44,AS7:AS22,0)))*VLOOKUP(AM44,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM44,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK44,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL44,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM44,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"YKY","0YKY",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW44,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX44,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW44,BE7:BE22,0))*VLOOKUP(AY44,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX44,BE7:BE22,0)))*VLOOKUP(AY44,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY44,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW44,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX44,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY44,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[{"$f":"B24","v":0},"WSH","0WSH",{"$f":"IF(B26=\"Simple average\",(INDEX(J7:J22,MATCH(A45,I7:I22,0))+INDEX(J7:J22,MATCH(B45,I7:I22,0)))/2,IF(B26=\"RCV weighted\",(((INDEX(J7:J22,MATCH(A45,I7:I22,0))*VLOOKUP(C45,'RCV weights'!$D$6:$S$261,2,FALSE))+(INDEX(J7:J22,MATCH(B45,I7:I22,0)))*VLOOKUP(C45,'RCV weights'!$D$6:$S$261,3,FALSE)))/VLOOKUP(C45,'RCV weights'!$D$6:$S$261,4,FALSE),MIN((INDEX(J7:J22,MATCH(A45,I7:I22,0)),INDEX(J7:J22,MATCH(B45,I7:I22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(J7:J22,25%)","v":0.88500000015007785},0.87500000012945178,1.0000000020626065E-2,{"$f":"'RCV & totex projections'!$M$33","v":16482.54715358606},{"$f":"VLOOKUP(C45,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},164.82547187583069,null,null,{"$f":"N24","v":0},"NES","0NES",{"$f":"IF(N26=\"Simple average\",(INDEX(V7:V22,MATCH(M45,U7:U22,0))+INDEX(V7:V22,MATCH(N45,U7:U22,0)))/2,IF(N26=\"RCV weighted\",(((INDEX(V7:V22,MATCH(M45,U7:U22,0))*VLOOKUP(O45,'RCV weights'!$D$6:$S$261,5,FALSE))+(INDEX(V7:V22,MATCH(N45,U7:U22,0)))*VLOOKUP(O45,'RCV weights'!$D$6:$S$261,6,FALSE)))/VLOOKUP(O45,'RCV weights'!$D$6:$S$261,7,FALSE),MIN((INDEX(V7:V22,MATCH(M45,U7:U22,0)),INDEX(V7:V22,MATCH(N45,U7:U22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(V7:V22,25%)","v":0.95937500034473322},0.9587500002785192,6.2500006621402093E-4,{"$f":"'RCV & totex projections'!$R$33","v":16482.54715358606},{"$f":"VLOOKUP(O45,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.30159306236701,null,null,{"$f":"Z24","v":0},"UUW","0UUW",{"$f":"IF(Z26=\"Simple average\",(INDEX(AH7:AH22,MATCH(Y45,AG7:AG22,0))+INDEX(AH7:AH22,MATCH(Z45,AG7:AG22,0)))/2,IF(Z26=\"RCV weighted\",(((INDEX(AH7:AH22,MATCH(Y45,AG7:AG22,0))*VLOOKUP(AA45,'RCV weights'!$D$6:$S$261,8,FALSE))+(INDEX(AH7:AH22,MATCH(Z45,AG7:AG22,0)))*VLOOKUP(AA45,'RCV weights'!$D$6:$S$261,9,FALSE)))/VLOOKUP(AA45,'RCV weights'!$D$6:$S$261,10,FALSE),MIN((INDEX(AH7:AH22,MATCH(Y45,AG7:AG22,0)),INDEX(AH7:AH22,MATCH(Z45,AG7:AG22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AH7:AH22,25%)","v":0.93875000077544613},0.93500000072839073,3.7500000470553907E-3,{"$f":"'RCV & totex projections'!$W$33","v":16482.54715358606},{"$f":"VLOOKUP(AA45,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552601540418,null,null,{"$f":"AL24","v":0},"YKY","0YKY",{"$f":"IF(AL26=\"Simple average\",(INDEX(AT7:AT22,MATCH(AK45,AS7:AS22,0))+INDEX(AT7:AT22,MATCH(AL45,AS7:AS22,0)))/2,IF(AL26=\"RCV weighted\",(((INDEX(AT7:AT22,MATCH(AK45,AS7:AS22,0))*VLOOKUP(AM45,'RCV weights'!$D$6:$S$261,11,FALSE))+(INDEX(AT7:AT22,MATCH(AL45,AS7:AS22,0)))*VLOOKUP(AM45,'RCV weights'!$D$6:$S$261,12,FALSE)))/VLOOKUP(AM45,'RCV weights'!$D$6:$S$261,13,FALSE),MIN((INDEX(AT7:AT22,MATCH(AK45,AS7:AS22,0)),INDEX(AT7:AT22,MATCH(AL45,AS7:AS22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(AT7:AT22,25%)","v":0.92187500041332227},0.92125000059149087,6.2499982183139569E-4,{"$f":"'RCV & totex projections'!$AB$33","v":16482.54715358606},{"$f":"VLOOKUP(AM45,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},10.301589034318866,null,null,{"$f":"AX24","v":0},"UUW","0UUW",{"$f":"IF(AX26=\"Simple average\",(INDEX(BF7:BF22,MATCH(AW45,BE7:BE22,0))+INDEX(BF7:BF22,MATCH(AX45,BE7:BE22,0)))/2,IF(AX26=\"RCV weighted\",(((INDEX(BF7:BF22,MATCH(AW45,BE7:BE22,0))*VLOOKUP(AY45,'RCV weights'!$D$6:$S$261,14,FALSE))+(INDEX(BF7:BF22,MATCH(AX45,BE7:BE22,0)))*VLOOKUP(AY45,'RCV weights'!$D$6:$S$261,15,FALSE)))/VLOOKUP(AY45,'RCV weights'!$D$6:$S$261,16,FALSE),MIN((INDEX(BF7:BF22,MATCH(AW45,BE7:BE22,0)),INDEX(BF7:BF22,MATCH(AX45,BE7:BE22,0))))))","v":{"$error":"#N/A"}},{"$f":"PERCENTILE(BF7:BF22,25%)","v":0.91875000074289592},0.91500000068464349,3.750000058252434E-3,{"$f":"'RCV & totex projections'!$AG$33","v":16482.54715358606},{"$f":"VLOOKUP(AY45,'Merger Weightings'!$J$12:$V$267,13,FALSE)","v":{"$error":"#N/A"}},61.809552786096212]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I30:I45)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U30:U45)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG30:AG45)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS30:AS45)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE30:BE45)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,"PR24 benefits of avoided merger",{"$f":"SUMPRODUCT(I30:I45,J30:J45)*-1","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"PR24 benefits of avoided merger",{"$f":"SUMPRODUCT(U30:U45,V30:V45)*-1","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"PR24 benefits of avoided merger",{"$f":"SUMPRODUCT(AG30:AG45,AH30:AH45)*-1","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"PR24 benefits of avoided merger",{"$f":"SUMPRODUCT(AS30:AS45,AT30:AT45)*-1","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"PR24 benefits of avoided merger",{"$f":"SUMPRODUCT(BE30:BE45,BF30:BF45)*-1","v":{"$error":"#N/A"}}]
[]
[]
[null,"PR24","PR29","PR34","PR39","PR44"]
["Benefits",{"$f":"J48","v":{"$error":"#N/A"}},{"$f":"V48","v":{"$error":"#N/A"}},{"$f":"AH48","v":{"$error":"#N/A"}},{"$f":"AT48","v":{"$error":"#N/A"}},{"$f":"BF48","v":{"$error":"#N/A"}}]
["Rank",{"$f":"B25","v":{"$error":"#N/A"}},{"$f":"N25","v":{"$error":"#N/A"}},{"$f":"Z25","v":{"$error":"#N/A"}},{"$f":"AL25","v":{"$error":"#N/A"}},{"$f":"AX25","v":{"$error":"#N/A"}}]

{"sheet":"Modelled efficiency (detailed)","index":15,"n_rows":165,"n_cols":14,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[null,"STDin",{"$f":"STDEV(M5:M20,K5:K22)","v":8.7897138863978402E-2},"Start",0.8,"STDOut",5,null,"This sheet simulates efficiency scores for future price controls, based on the PR14 and PR19 figures"]
[null,"AVGin",{"$f":"AVERAGE(K5:K22,M5:M20)","v":0.98967689678150872},"End ",1.2,"AVGOut",{"$f":"AVERAGE(G5:INDEX(G:G,C3+4))","v":0.94953125000000005},null,null,"UQ:",{"$f":"PERCENTILE(K5:K22,25%)","v":0.93471961718241325},null,{"$f":"PERCENTILE(M5:M20,25%)","v":0.9596895484486796},{"$f":"PERCENTILE(N5:N20,25%)","v":0.90625000064568761}]
[null,"Select",16,"Bins",161,"NormSum",{"$f":"SUM(B5:INDEX(B:B,E3+4))","v":2.2594183585941844E-27}]
[null,"Normdist","Normalise","Cumulative","Bins","Count (Modelled)","Modelled Picks","Count (PR14)","Count (PR19)","PR14 Company","PR14 Efficiency Score","PR19 company","PR19 Efficiency score","Modelled picks (stochastic)"]
[1,{"$f":"NORMDIST(E5,C$2,C$1,0)*NORMDIST(E5*-1%,C$2,C$1,1)*2","v":3.2615293729886873E-30},{"$f":"B5/G$3","v":1.4435261006810703E-3},{"$f":"SUM(C4:C$5)*(ROW()>5)","v":0},{"$f":"E$1+(ROW()-5)*(E$2-E$1)/(E$3-1)","v":0.8},{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E5)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.91},{"$f":"FREQUENCY(K5:K21,E5:E165)","v":0},{"$f":"FREQUENCY(M5:M20,E5:E165)","v":0},"SWB",{"$f":"VLOOKUP(J5,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.8448167703018552},{"$f":"'PR19 Efficiency Rank'!D6","v":"PRT"},{"$f":"VLOOKUP(L5,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":0.82417059798987946},{"$f":"G5+RAND()/1000000000","v":0.91000000061902542}]
[{"$f":"A5+1","v":2},{"$f":"NORMDIST(E6,C$2,C$1,0)*NORMDIST(E6*-1%,C$2,C$1,1)*2","v":3.455321702433661E-30},{"$f":"B6/G$3","v":1.529296993312726E-3},{"$f":"SUM(C5:C$5)*(ROW()>5)","v":1.4435261006810703E-3},{"$f":"E$1+(ROW()-5)*(E$2-E$1)/(E$3-1)","v":0.80249999999999999},{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E6)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.88250000000000006},0,0,"YKY",{"$f":"VLOOKUP(J6,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.96143028710852474},{"$f":"'PR19 Efficiency Rank'!D7","v":"YKY"},{"$f":"VLOOKUP(L6,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":0.8602986645987013},0.88250000046266519]
[{"$f":"A6+1","v":3},3.6576682896231763E-30,{"$f":"B7/G$3","v":1.6188539301322605E-3},{"$f":"SUM(C$5:C6)*(ROW()>5)","v":2.9728230939937966E-3},0.80500000000000005,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E7)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.9325},0,0,"AFW",{"$f":"VLOOKUP(J7,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.97226965655373909},{"$f":"'PR19 Efficiency Rank'!D8","v":"WSX"},{"$f":"VLOOKUP(L7,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":0.94939098430254565},0.93250000016034351]
[4,3.8687332128883587E-30,1.7122695308608069E-3,{"$f":"SUM(C$5:C7)*(ROW()>5)","v":4.5916770241260568E-3},0.8075,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E8)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.89500000000000002},0,0,"TMS",{"$f":"VLOOKUP(J8,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.94327883716446292},{"$f":"'PR19 Efficiency Rank'!D9","v":"SWB"},{"$f":"VLOOKUP(L8,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":0.95210806052764874},0.89500000072567421]
[5,4.0886683273963236E-30,1.8096110053475458E-3,{"$f":"SUM(C$5:C8)*(ROW()>5)","v":6.3039465549868633E-3},0.81,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E9)","v":1},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.93500000000000005},0,0,"PRT",{"$f":"VLOOKUP(J9,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.91496184819136983},{"$f":"'PR19 Efficiency Rank'!D10","v":"SRN"},{"$f":"VLOOKUP(L9,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":0.96221671108902318},0.93500000092943814]
[6,4.3176120548436347E-30,1.9109396178979723E-3,{"$f":"SUM(C$5:C9)*(ROW()>5)","v":8.1135575603344095E-3},0.8125,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E10)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.87},0,0,"NES",{"$f":"VLOOKUP(J10,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.93256828905801215},{"$f":"'PR19 Efficiency Rank'!D11","v":"SSC"},{"$f":"VLOOKUP(L10,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":0.97724892114254835},0.87000000087351226]
[7,4.5556881596917446E-30,2.0163101456457601E-3,{"$f":"SUM(C$5:C10)*(ROW()>5)","v":1.0024497178232382E-2},0.81500000000000006,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E11)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.81},0,0,"WSH",{"$f":"VLOOKUP(J11,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":1.0969031947552743},{"$f":"'PR19 Efficiency Rank'!D12","v":"NES"},{"$f":"VLOOKUP(L11,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":0.98305678513221828},0.81000000050883703]
[8,4.8030045172826305E-30,2.1257703333308628E-3,{"$f":"SUM(C$5:C11)*(ROW()>5)","v":1.2040807323878142E-2},0.8175,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E12)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.98249999999999993},0,0,"UUW",{"$f":"VLOOKUP(J12,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":1.0293327031332187},{"$f":"'PR19 Efficiency Rank'!D13","v":"ANH"},{"$f":"VLOOKUP(L12,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":0.99386923914287417},0.98250000067064647]
[9,5.0596518795213717E-30,2.2393603470007651E-3,{"$f":"SUM(C$5:C12)*(ROW()>5)","v":1.4166577657209006E-2},0.82000000000000006,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E13)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":1.04},0,0,"SBW",{"$f":"VLOOKUP(J13,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.84268065546449689},{"$f":"'PR19 Efficiency Rank'!D14","v":"TMS"},{"$f":"VLOOKUP(L13,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":1.0155186966427436},1.0400000001024023]
[10,5.325702644140017E-30,2.3571122292967831E-3,{"$f":"SUM(C$5:C13)*(ROW()>5)","v":1.640593800420977E-2},0.82250000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E14)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":1.0899999999999999},0,0,"SES",{"$f":"VLOOKUP(J14,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":1.0350950913495189},{"$f":"'PR19 Efficiency Rank'!D15","v":"SEW"},{"$f":"VLOOKUP(L14,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":1.0228249136896541},1.0900000001627923]
[11,5.6012096338682394E-30,2.4790493591250297E-3,{"$f":"SUM(C$5:C14)*(ROW()>5)","v":1.8763050233506554E-2},0.82500000000000007,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E15)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.91749999999999998},0,1,"ANH",{"$f":"VLOOKUP(J15,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.99425313142239757},{"$f":"'PR19 Efficiency Rank'!D16","v":"SVE"},{"$f":"VLOOKUP(L15,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":1.0240957365853758},0.91750000058206371]
[12,5.8862048921156045E-30,2.6051859186352788E-3,{"$f":"SUM(C$5:C15)*(ROW()>5)","v":2.1242099592631583E-2},0.82750000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E16)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.9325},0,0,"SEW",{"$f":"VLOOKUP(J16,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.92571297972592281},{"$f":"'PR19 Efficiency Rank'!D17","v":"AFW"},{"$f":"VLOOKUP(L16,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":1.0474487562561039},0.9325000001431144]
[13,6.1806985020303763E-30,2.7355263705461002E-3,{"$f":"SUM(C$5:C16)*(ROW()>5)","v":2.3847285511266861E-2},0.83000000000000007,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E17)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.91500000000000004},0,0,"SSC",{"$f":"VLOOKUP(J17,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.94117360155561658},{"$f":"'PR19 Efficiency Rank'!D18","v":"UUW"},{"$f":"VLOOKUP(L17,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":1.0682692422799991},0.91500000010897153]
[14,6.4846774360126861E-30,2.8700649489488382E-3,{"$f":"SUM(C$5:C17)*(ROW()>5)","v":2.6582811881812961E-2},0.83250000000000002,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E18)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.98750000000000004},0,0,"SVE",{"$f":"VLOOKUP(J18,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.95670591841353869},{"$f":"'PR19 Efficiency Rank'!D19","v":"BRL"},{"$f":"VLOOKUP(L18,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":1.073066380389003},0.98750000023520168]
[15,6.7981044429572166E-30,3.0087851668103706E-3,{"$f":"SUM(C$5:C18)*(ROW()>5)","v":2.9452876830761799E-2},0.83500000000000008,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E19)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":0.98499999999999999},0,0,"WSX",{"$f":"VLOOKUP(J19,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":1.0061746737131307},{"$f":"'PR19 Efficiency Rank'!D20","v":"SES"},{"$f":"VLOOKUP(L19,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":1.1141429567618917},0.98500000092754081]
[16,7.1209169806377731E-30,3.1516593434552887E-3,{"$f":"SUM(C$5:C19)*(ROW()>5)","v":3.2461661997572167E-2},0.83750000000000002,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E20)","v":0},{"$f":"VLOOKUP(RAND(),D$5:INDEX(E:E,E$3+4),2)","v":1.1074999999999999},0,0,"DVW",{"$f":"VLOOKUP(J20,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":0.95939134591690933},{"$f":"'PR19 Efficiency Rank'!D21","v":"WSH"},{"$f":"VLOOKUP(L20,'PR19 Efficiency Rank'!$D$6:$G$22,4,FALSE)","v":1.1837082030943953},1.1075000001553599]
[17,7.4530262007626582E-30,3.2986481553597489E-3,{"$f":"SUM(C$5:C20)*(ROW()>5)","v":3.5613321341027453E-2},0.84000000000000008,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E21)","v":0},null,0,0,"SRN",{"$f":"VLOOKUP(J21,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":1.0167061945030789}]
[18,7.7943159942799639E-30,3.4497002136114384E-3,{"$f":"SUM(C$5:C21)*(ROW()>5)","v":3.89119694963872E-2},0.84250000000000003,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E22)","v":0},null,0,0,"BRL",{"$f":"VLOOKUP(J22,'PR14 Efficiency Rank'!$K$42:$Q$59,7,FALSE)","v":1.2241244626156162}]
[19,8.1446421045380492E-30,3.6047516714016901E-3,{"$f":"SUM(C$5:C22)*(ROW()>5)","v":4.2361669709998641E-2},0.84500000000000008,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E23)","v":0},null,2,0]
[20,8.5038313158604416E-30,3.7637258648954E-3,{"$f":"SUM(C$5:C23)*(ROW()>5)","v":4.5966421381400328E-2},0.84750000000000003,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E24)","v":0},null,0,0]
[21,8.8716807250151078E-30,3.9265329907893151E-3,{"$f":"SUM(C$5:C24)*(ROW()>5)","v":4.9730147246295729E-2},0.85000000000000009,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E25)","v":0},null,0,0]
[22,9.2479571029112004E-30,4.0930698238042561E-3,{"$f":"SUM(C$5:C25)*(ROW()>5)","v":5.3656680237085044E-2},0.85250000000000004,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E26)","v":0},null,0,0]
[23,9.6323963536701803E-30,4.2632194772744434E-3,{"$f":"SUM(C$5:C26)*(ROW()>5)","v":5.7749750060889303E-2},0.85499999999999998,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E27)","v":0},null,0,0]
[24,1.0024703077953485E-29,4.4368512098799089E-3,{"$f":"SUM(C$5:C27)*(ROW()>5)","v":6.2012969538163744E-2},0.85750000000000004,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E28)","v":0},null,0,0]
[25,1.042455024713639E-29,4.6138202814385246E-3,{"$f":"SUM(C$5:C28)*(ROW()>5)","v":6.6449820748043648E-2},0.86,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E29)","v":0},null,0,0]
[26,1.0831578994543512E-29,4.7939678605085538E-3,{"$f":"SUM(C$5:C29)*(ROW()>5)","v":7.1063641029482177E-2},0.86250000000000004,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E30)","v":0},null,0,1]
[27,1.1245398529544377E-29,4.9771209863680539E-3,{"$f":"SUM(C$5:C30)*(ROW()>5)","v":7.5857608889990727E-2},0.86499999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E31)","v":0},null,0,0]
[28,1.1665586179833643E-29,5.1630925877277547E-3,{"$f":"SUM(C$5:C31)*(ROW()>5)","v":8.0834729876358785E-2},0.86750000000000005,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E32)","v":0},null,0,0]
[29,1.2091687566688965E-29,5.3516815602987497E-3,{"$f":"SUM(C$5:C32)*(ROW()>5)","v":8.5997822464086535E-2},0.87,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E33)","v":1},null,0,0]
[30,1.2523216917421086E-29,5.5426729050803416E-3,{"$f":"SUM(C$5:C33)*(ROW()>5)","v":9.1349504024385283E-2},0.87250000000000005,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E34)","v":0},null,0,0]
[31,1.2959657518590096E-29,5.7358379289498326E-3,{"$f":"SUM(C$5:C34)*(ROW()>5)","v":9.6892176929465626E-2},0.875,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E35)","v":0},null,0,0]
[32,1.3400462312900934E-29,5.9309345088435651E-3,{"$f":"SUM(C$5:C35)*(ROW()>5)","v":0.10262801485841545},0.87750000000000006,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E36)","v":0},null,0,0]
[33,1.3845054641944097E-29,6.1277074204878655E-3,{"$f":"SUM(C$5:C36)*(ROW()>5)","v":0.10855894936725902},0.88,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E37)","v":0},null,0,0]
[34,1.4292829136206998E-29,6.3258887323107485E-3,{"$f":"SUM(C$5:C37)*(ROW()>5)","v":0.11468665678774688},0.88250000000000006,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E38)","v":1},null,0,0]
[35,1.4743152752969702E-29,6.525198264806048E-3,{"$f":"SUM(C$5:C38)*(ROW()>5)","v":0.12101254552005763},0.88500000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E39)","v":0},null,0,0]
[36,1.5195365961875552E-29,6.725344115257232E-3,{"$f":"SUM(C$5:C39)*(ROW()>5)","v":0.12753774378486368},0.88750000000000007,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E40)","v":0},null,0,0]
[37,1.5648784077102714E-29,6.9260232473455806E-3,{"$f":"SUM(C$5:C40)*(ROW()>5)","v":0.13426308790012093},0.89,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E41)","v":0},null,0,0]
[38,1.6102698734197834E-29,7.1269221447846304E-3,{"$f":"SUM(C$5:C41)*(ROW()>5)","v":0.14118911114746652},0.89250000000000007,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E42)","v":0},null,0,0]
[39,1.6556379508728275E-29,7.3277175277223537E-3,{"$f":"SUM(C$5:C42)*(ROW()>5)","v":0.14831603329225115},0.89500000000000002,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E43)","v":1},null,0,0]
[40,1.7009075673026668E-29,7.5280771302618597E-3,{"$f":"SUM(C$5:C43)*(ROW()>5)","v":0.1556437508199735},0.89749999999999996,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E44)","v":0},null,0,0]
[41,1.7460018086373882E-29,7.7276605370408457E-3,{"$f":"SUM(C$5:C44)*(ROW()>5)","v":0.16317182795023535},0.9,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E45)","v":0},null,0,0]
[42,1.7908421213096448E-29,7.9261200764249393E-3,{"$f":"SUM(C$5:C45)*(ROW()>5)","v":0.17089948848727621},0.90249999999999997,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E46)","v":0},null,0,0]
[43,1.8353485262145775E-29,8.1231017674678711E-3,{"$f":"SUM(C$5:C46)*(ROW()>5)","v":0.17882560856370114},0.90500000000000003,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E47)","v":0},null,0,0]
[44,1.879439844086112E-29,8.3182463174084498E-3,{"$f":"SUM(C$5:C47)*(ROW()>5)","v":0.186948710331169},0.90749999999999997,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E48)","v":0},null,0,0]
[45,1.923033931479329E-29,8.5111901661091456E-3,{"$f":"SUM(C$5:C48)*(ROW()>5)","v":0.19526695664857746},0.91,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E49)","v":1},null,0,0]
[46,1.9660479264612664E-29,8.7015665734633853E-3,{"$f":"SUM(C$5:C49)*(ROW()>5)","v":0.20377814681468662},0.91249999999999998,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E50)","v":0},null,0,0]
[47,2.0083985030399932E-29,8.889006745477733E-3,{"$f":"SUM(C$5:C50)*(ROW()>5)","v":0.21247971338815},0.91500000000000004,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E51)","v":1},null,1,0]
[48,2.0500021332840307E-29,9.0731409943909051E-3,{"$f":"SUM(C$5:C51)*(ROW()>5)","v":0.22136872013362774},0.91749999999999998,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E52)","v":1},null,0,0]
[49,2.0907753560204784E-29,9.2535999279096046E-3,{"$f":"SUM(C$5:C52)*(ROW()>5)","v":0.23044186112801865},0.92,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E53)","v":0},null,0,0]
[50,2.1306350509350277E-29,9.4300156623526501E-3,{"$f":"SUM(C$5:C53)*(ROW()>5)","v":0.23969546105592826},0.92249999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E54)","v":0},null,0,0]
[51,2.169498716843354E-29,9.6020230542572978E-3,{"$f":"SUM(C$5:C54)*(ROW()>5)","v":0.24912547671828092},0.92500000000000004,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E55)","v":0},null,0,0]
[52,2.2072847528533016E-29,9.7692609447799627E-3,{"$f":"SUM(C$5:C55)*(ROW()>5)","v":0.25872749977253823},0.92749999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E56)","v":0},null,1,0]
[53,2.2439127410968179E-29,9.931373411044539E-3,{"$f":"SUM(C$5:C56)*(ROW()>5)","v":0.26849676071731821},0.93,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E57)","v":0},null,0,0]
[54,2.2793037296765404E-29,1.0088011018440731E-2,{"$f":"SUM(C$5:C57)*(ROW()>5)","v":0.27842813412836276},0.9325,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E58)","v":2},null,0,0]
[55,2.3133805144458478E-29,1.0238832067759416E-2,{"$f":"SUM(C$5:C58)*(ROW()>5)","v":0.28851614514680352},0.93500000000000005,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E59)","v":1},null,1,0]
[56,2.346067918225865E-29,1.0383503830984157E-2,{"$f":"SUM(C$5:C59)*(ROW()>5)","v":0.29875497721456296},0.9375,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E60)","v":0},null,0,0]
[57,2.3772930660541686E-29,1.0521703769519365E-2,{"$f":"SUM(C$5:C60)*(ROW()>5)","v":0.30913848104554709},0.94,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E61)","v":0},null,0,0]
[58,2.4069856550598436E-29,1.0653120728635116E-2,{"$f":"SUM(C$5:C61)*(ROW()>5)","v":0.31966018481506647},0.9425,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E62)","v":0},null,1,0]
[59,2.4350782175729476E-29,1.0777456101968027E-2,{"$f":"SUM(C$5:C62)*(ROW()>5)","v":0.33031330554370159},0.94500000000000006,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E63)","v":0},null,1,0]
[60,2.4615063760913954E-29,1.0894424959983731E-2,{"$f":"SUM(C$5:C63)*(ROW()>5)","v":0.34109076164566959},0.94750000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E64)","v":0},null,0,0]
[61,2.4862090887613064E-29,1.1003757136452727E-2,{"$f":"SUM(C$5:C64)*(ROW()>5)","v":0.35198518660565331},0.95,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E65)","v":0},null,0,1]
[62,2.509128884061142E-29,1.1105198267143089E-2,{"$f":"SUM(C$5:C65)*(ROW()>5)","v":0.36298894374210605},0.95250000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E66)","v":0},null,0,1]
[63,2.5302120834293745E-29,1.1198510775152232E-2,{"$f":"SUM(C$5:C66)*(ROW()>5)","v":0.37409414200924912},0.95500000000000007,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E67)","v":0},null,0,0]
[64,2.5494090106289416E-29,1.1283474797536788E-2,{"$f":"SUM(C$5:C67)*(ROW()>5)","v":0.38529265278440133},0.95750000000000002,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E68)","v":0},null,1,0]
[65,2.5666741867055624E-29,1.1359889048182087E-2,{"$f":"SUM(C$5:C68)*(ROW()>5)","v":0.39657612758193811},0.96,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E69)","v":0},null,1,0]
[66,{"$f":"NORMDIST(E70,C$2,C$1,0)*NORMDIST(E70*-1%,C$2,C$1,1)*2","v":2.581966509470931E-29},1.1427571612180033E-2,{"$f":"SUM(C$5:C69)*(ROW()>5)","v":0.40793601663012019},{"$f":"E$1+(ROW()-5)*(E$2-E$1)/(E$3-1)","v":0.96250000000000002},{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E70)","v":0},null,1,1]
[{"$f":"A70+1","v":67},2.5952494165181669E-29,{"$f":"B71/G$3","v":1.1486360667322086E-2},{"$f":"SUM(C$5:C70)*(ROW()>5)","v":0.41936358824230024},0.96500000000000008,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E71)","v":0},null,0,0]
[68,2.606491030865614E-29,1.1536115128706748E-2,{"$f":"SUM(C$5:C71)*(ROW()>5)","v":0.4308499489096223},0.96750000000000003,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E72)","v":0},null,0,0]
[69,2.6156642884164291E-29,1.1576715212865234E-2,{"$f":"SUM(C$5:C72)*(ROW()>5)","v":0.44238606403832903},0.97,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E73)","v":0},null,0,0]
[70,2.622747046521635E-29,1.1608062918252619E-2,{"$f":"SUM(C$5:C73)*(ROW()>5)","v":0.45396277925119427},0.97250000000000003,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E74)","v":0},null,1,0]
[71,2.6277221730357076E-29,1.1630082419400552E-2,{"$f":"SUM(C$5:C74)*(ROW()>5)","v":0.46557084216944689},0.97499999999999998,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E75)","v":0},null,0,0]
[72,2.630577615365018E-29,1.1642720372519988E-2,{"$f":"SUM(C$5:C75)*(ROW()>5)","v":0.47720092458884744},0.97750000000000004,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E76)","v":0},null,0,1]
[73,2.6313064491183267E-29,1.1645946130824271E-2,{"$f":"SUM(C$5:C76)*(ROW()>5)","v":0.48884364496136745},0.98,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E77)","v":0},null,0,0]
[74,2.6299069060849208E-29,1.1639751868358082E-2,{"$f":"SUM(C$5:C77)*(ROW()>5)","v":0.50048959109219171},0.98249999999999993,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E78)","v":1},null,0,0]
[75,2.6263823813825713E-29,1.1624152611633699E-2,{"$f":"SUM(C$5:C78)*(ROW()>5)","v":0.51212934296054979},0.98499999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E79)","v":1},null,0,1]
[76,2.6207414197343787E-29,1.159918617889345E-2,{"$f":"SUM(C$5:C79)*(ROW()>5)","v":0.52375349557218354},0.98750000000000004,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E80)","v":1},null,0,0]
[77,2.6129976809521466E-29,1.1564913027341958E-2,{"$f":"SUM(C$5:C80)*(ROW()>5)","v":0.53535268175107698},0.99,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E81)","v":0},null,0,0]
[78,2.6031698848217704E-29,1.1521416009213402E-2,{"$f":"SUM(C$5:C81)*(ROW()>5)","v":0.54691759477841895},0.99249999999999994,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E82)","v":0},null,0,0]
[79,2.5912817357013257E-29,1.1468800038048852E-2,{"$f":"SUM(C$5:C82)*(ROW()>5)","v":0.55843901078763236},0.995,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E83)","v":0},null,1,1]
[80,2.57736182725797E-29,1.1407191667069621E-2,{"$f":"SUM(C$5:C83)*(ROW()>5)","v":0.5699078108256812},0.99750000000000005,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E84)","v":0},null,0,0]
[81,2.561443527877949E-29,1.133673858201137E-2,{"$f":"SUM(C$5:C84)*(ROW()>5)","v":0.58131500249275081},1,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E85)","v":0},null,0,0]
[82,2.5435648473940758E-29,1.1257609011270884E-2,{"$f":"SUM(C$5:C85)*(ROW()>5)","v":0.59265174107476215},1.0024999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E86)","v":0},null,0,0]
[83,2.5237682858745659E-29,1.1169991056657877E-2,{"$f":"SUM(C$5:C86)*(ROW()>5)","v":0.60390935008603308},1.0049999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E87)","v":0},null,0,0]
[84,2.5021006653149758E-29,1.1074091948477346E-2,{"$f":"SUM(C$5:C87)*(ROW()>5)","v":0.61507934114269092},1.0075000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E88)","v":0},null,1,0]
[85,2.4786129451669015E-29,1.0970137229074745E-2,{"$f":"SUM(C$5:C88)*(ROW()>5)","v":0.62615343309116822},1.01,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E89)","v":0},null,0,0]
[86,2.453360022720075E-29,1.0858369869343548E-2,{"$f":"SUM(C$5:C89)*(ROW()>5)","v":0.63712357032024292},1.0125,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E90)","v":0},null,0,0]
[87,2.4264005194309069E-29,1.0739049323032938E-2,{"$f":"SUM(C$5:C90)*(ROW()>5)","v":0.64798194018958644},1.0149999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E91)","v":0},null,0,0]
[88,2.3977965543618523E-29,1.0612450524009052E-2,{"$f":"SUM(C$5:C91)*(ROW()>5)","v":0.65872098951261937},1.0175000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E92)","v":0},null,1,1]
[89,2.3676135059561131E-29,1.0478862831889389E-2,{"$f":"SUM(C$5:C92)*(ROW()>5)","v":0.66933344003662842},1.02,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E93)","v":0},null,0,0]
[90,2.3359197634240501E-29,1.0338588931699507E-2,{"$f":"SUM(C$5:C93)*(ROW()>5)","v":0.67981230286851779},1.0225,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E94)","v":0},null,0,0]
[91,2.302786469062728E-29,1.0191943693400488E-2,{"$f":"SUM(C$5:C94)*(ROW()>5)","v":0.69015089180021727},1.0249999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E95)","v":0},null,0,2]
[92,2.2682872528653886E-29,1.0039252997292287E-2,{"$f":"SUM(C$5:C95)*(ROW()>5)","v":0.70034283549361775},1.0275000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E96)","v":0},null,0,0]
[93,2.2324979608006824E-29,9.88085253139993E-3,{"$f":"SUM(C$5:C96)*(ROW()>5)","v":0.71038208849091},1.03,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E97)","v":0},null,1,0]
[94,2.1954963781621824E-29,9.7170865670411985E-3,{"$f":"SUM(C$5:C97)*(ROW()>5)","v":0.72026294102230992},1.0325,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E98)","v":0},null,0,0]
[95,2.1573619493918152E-29,9.5483067187881535E-3,{"$f":"SUM(C$5:C98)*(ROW()>5)","v":0.7299800275893511},1.0349999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E99)","v":0},null,0,0]
[96,2.1181754957815941E-29,9.3748706950382045E-3,{"$f":"SUM(C$5:C99)*(ROW()>5)","v":0.73952833430813925},1.0375000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E100)","v":0},null,1,0]
[97,2.0780189324472543E-29,9.1971410453626778E-3,{"$f":"SUM(C$5:C100)*(ROW()>5)","v":0.74890320500317742},1.04,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E101)","v":1},null,0,0]
[98,2.0369749859462935E-29,9.0154839107074638E-3,{"$f":"SUM(C$5:C101)*(ROW()>5)","v":0.75810034604854004},1.0425,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E102)","v":0},null,0,0]
[99,1.9951269138855896E-29,8.8302677823993703E-3,{"$f":"SUM(C$5:C102)*(ROW()>5)","v":0.76711582995924754},1.0449999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E103)","v":0},null,0,0]
[100,1.9525582278292793E-29,8.6418622757591726E-3,{"$f":"SUM(C$5:C103)*(ROW()>5)","v":0.77594609774164691},1.0475000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E104)","v":0},null,0,1]
[101,1.9093524207705589E-29,8.4506369239141822E-3,{"$f":"SUM(C$5:C104)*(ROW()>5)","v":0.78458796001740605},1.05,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E105)","v":0},null,0,0]
[102,1.8655927003835214E-29,8.256959997192807E-3,{"$f":"SUM(C$5:C105)*(ROW()>5)","v":0.79303859694132028},1.0525,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E106)","v":0},null,0,0]
[103,1.821361729209948E-29,8.0611973532126371E-3,{"$f":"SUM(C$5:C106)*(ROW()>5)","v":0.80129555693851306},1.0549999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E107)","v":0},null,0,0]
[104,1.7767413728753337E-29,7.8637113225052593E-3,{"$f":"SUM(C$5:C107)*(ROW()>5)","v":0.80935675429172571},1.0575000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E108)","v":0},null,0,0]
[105,1.7318124573564322E-29,7.6648596342023621E-3,{"$f":"SUM(C$5:C108)*(ROW()>5)","v":0.81722046561423101},1.06,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E109)","v":0},null,0,0]
[106,1.6866545362493287E-29,7.4649943859833433E-3,{"$f":"SUM(C$5:C109)*(ROW()>5)","v":0.82488532524843339},1.0625,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E110)","v":0},null,0,0]
[107,1.64134566890739E-29,7.2644610621321109E-3,{"$f":"SUM(C$5:C110)*(ROW()>5)","v":0.83235031963441675},1.0649999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E111)","v":0},null,0,0]
[108,1.5959622102381362E-29,7.0635976031953101E-3,{"$f":"SUM(C$5:C111)*(ROW()>5)","v":0.83961478069654882},1.0674999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E112)","v":0},null,0,0]
[109,1.5505786128599434E-29,6.8627335303441421E-3,{"$f":"SUM(C$5:C112)*(ROW()>5)","v":0.84667837829974413},1.0699999999999998,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E113)","v":0},null,0,1]
[110,1.5052672422339206E-29,6.6621891271632467E-3,{"$f":"SUM(C$5:C113)*(ROW()>5)","v":0.85354111183008829},1.0725,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E114)","v":0},null,0,0]
[111,1.4600982052960462E-29,6.4622746811906174E-3,{"$f":"SUM(C$5:C114)*(ROW()>5)","v":0.8602033009572515},1.075,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E115)","v":0},null,0,1]
[112,1.4151391930258881E-29,6.263289787139692E-3,{"$f":"SUM(C$5:C115)*(ROW()>5)","v":0.86666557563844215},1.0775000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E116)","v":0},null,0,0]
[113,1.3704553372964464E-29,6.0655227133285181E-3,{"$f":"SUM(C$5:C116)*(ROW()>5)","v":0.87292886542558179},1.08,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E117)","v":0},null,0,0]
[114,1.3261090822605136E-29,5.8692498324463549E-3,{"$f":"SUM(C$5:C117)*(ROW()>5)","v":0.87899438813891029},1.0825,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E118)","v":0},null,0,0]
[115,1.2821600704409698E-29,5.6747351173986786E-3,{"$f":"SUM(C$5:C118)*(ROW()>5)","v":0.88486363797135659},1.085,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E119)","v":0},null,0,0]
[116,1.2386650436039703E-29,5.4822297025800514E-3,{"$f":"SUM(C$5:C119)*(ROW()>5)","v":0.89053837308875528},1.0874999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E120)","v":0},null,0,0]
[117,1.195677758409943E-29,5.2919715105523733E-3,{"$f":"SUM(C$5:C120)*(ROW()>5)","v":0.89602060279133533},1.0899999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E121)","v":1},null,0,0]
[118,1.1532489167553066E-29,5.1041849437430476E-3,{"$f":"SUM(C$5:C121)*(ROW()>5)","v":0.90131257430188771},1.0925,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E122)","v":0},null,0,0]
[119,1.1114261106385682E-29,4.9190806404268584E-3,{"$f":"SUM(C$5:C122)*(ROW()>5)","v":0.90641675924563081},1.095,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E123)","v":0},null,0,0]
[120,1.0702537813098993E-29,4.7368552939253527E-3,{"$f":"SUM(C$5:C123)*(ROW()>5)","v":0.91133583988605771},1.0974999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E124)","v":0},null,1,0]
[121,1.0297731923921549E-29,4.5576915336426769E-3,{"$f":"SUM(C$5:C124)*(ROW()>5)","v":0.91607269517998302},1.1000000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E125)","v":0},null,0,0]
[122,9.9002241659455904E-30,4.3817578662614454E-3,{"$f":"SUM(C$5:C125)*(ROW()>5)","v":0.92063038671362574},1.1025,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E126)","v":0},null,0,0]
[123,9.5103633557908525E-30,4.2092086751513444E-3,{"$f":"SUM(C$5:C126)*(ROW()>5)","v":0.92501214457988723},1.105,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E127)","v":0},null,0,0]
[124,9.1284665248313765E-30,4.040184275793497E-3,{"$f":"SUM(C$5:C127)*(ROW()>5)","v":0.92922135325503863},1.1074999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E128)","v":1},null,0,0]
[125,8.7548191655049465E-30,3.8748110247949904E-3,{"$f":"SUM(C$5:C128)*(ROW()>5)","v":0.93326153753083207},1.1099999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E129)","v":0},null,0,0]
[126,8.3896755927625614E-30,3.7132014798634452E-3,{"$f":"SUM(C$5:C129)*(ROW()>5)","v":0.93713634855562711},1.1124999999999998,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E130)","v":0},null,0,0]
[127,8.0332594143276114E-30,3.5554546079398616E-3,{"$f":"SUM(C$5:C130)*(ROW()>5)","v":0.94084955003549053},1.115,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E131)","v":0},null,0,1]
[128,7.68576410307504E-30,3.4016560385289342E-3,{"$f":"SUM(C$5:C131)*(ROW()>5)","v":0.94440500464343036},1.1174999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E132)","v":0},null,0,0]
[129,7.3473536645498706E-30,3.2518783591372656E-3,{"$f":"SUM(C$5:C132)*(ROW()>5)","v":0.94780666068195929},1.1200000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E133)","v":0},null,0,0]
[130,{"$f":"NORMDIST(E134,C$2,C$1,0)*NORMDIST(E134*-1%,C$2,C$1,1)*2","v":7.0181633924273196E-30},3.1061814496338067E-3,{"$f":"SUM(C$5:C133)*(ROW()>5)","v":0.95105853904109661},{"$f":"E$1+(ROW()-5)*(E$2-E$1)/(E$3-1)","v":1.1225000000000001},{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E134)","v":0},null,0,0]
[{"$f":"A134+1","v":131},6.6983007045175635E-30,{"$f":"B135/G$3","v":2.9646128522586948E-3},{"$f":"SUM(C$5:C134)*(ROW()>5)","v":0.95416472049073042},1.125,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E135)","v":0},null,0,0]
[132,6.3878460518132398E-30,2.8272081739602103E-3,{"$f":"SUM(C$5:C135)*(ROW()>5)","v":0.95712933334298911},1.1274999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E136)","v":0},null,0,0]
[133,6.0868538929918657E-30,2.6939915177015385E-3,{"$f":"SUM(C$5:C136)*(ROW()>5)","v":0.95995654151694931},1.1299999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E137)","v":0},null,0,0]
[134,5.7953537267809404E-30,2.5649759393770811E-3,{"$f":"SUM(C$5:C137)*(ROW()>5)","v":0.96265053303465087},1.1324999999999998,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E138)","v":0},null,0,0]
[135,5.5133511746061386E-30,2.4401639269836504E-3,{"$f":"SUM(C$5:C138)*(ROW()>5)","v":0.96521550897402797},1.135,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E139)","v":0},null,0,0]
[136,5.2408291060381409E-30,2.3195478987339899E-3,{"$f":"SUM(C$5:C139)*(ROW()>5)","v":0.96765567290101162},1.1375,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E140)","v":0},null,0,0]
[137,4.9777487996512206E-30,2.2031107168432444E-3,{"$f":"SUM(C$5:C140)*(ROW()>5)","v":0.96997522079974563},1.1400000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E141)","v":0},null,0,0]
[138,4.7240511320893475E-30,2.0908262137998485E-3,{"$f":"SUM(C$5:C141)*(ROW()>5)","v":0.97217833151658883},1.1425000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E142)","v":0},null,0,0]
[139,4.4796577883165176E-30,1.9826597280123773E-3,{"$f":"SUM(C$5:C142)*(ROW()>5)","v":0.97426915773038869},1.145,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E143)","v":0},null,0,0]
[140,4.2444724862684645E-30,1.8785686458303304E-3,{"$f":"SUM(C$5:C143)*(ROW()>5)","v":0.97625181745840106},1.1475,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E144)","v":0},null,0,0]
[141,4.0183822093861339E-30,1.7785029470533209E-3,{"$f":"SUM(C$5:C144)*(ROW()>5)","v":0.97813038610423142},1.1499999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E145)","v":0},null,0,0]
[142,3.8012584408000851E-30,1.6824057511709506E-3,{"$f":"SUM(C$5:C145)*(ROW()>5)","v":0.9799088890512847},1.1524999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E146)","v":0},null,0,0]
[143,3.5929583932537251E-30,1.5902138617167262E-3,{"$f":"SUM(C$5:C146)*(ROW()>5)","v":0.98159129480245566},1.155,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E147)","v":0},null,0,0]
[144,3.3933262291845576E-30,1.5018583062659954E-3,{"$f":"SUM(C$5:C147)*(ROW()>5)","v":0.98318150866417242},1.1575,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E148)","v":0},null,0,0]
[145,3.2021942657414977E-30,1.4172648697667089E-3,{"$f":"SUM(C$5:C148)*(ROW()>5)","v":0.98468336697043846},1.1599999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E149)","v":0},null,0,0]
[146,3.0193841598787836E-30,1.3363546190522466E-3,{"$f":"SUM(C$5:C149)*(ROW()>5)","v":0.98610063184020513},1.1625000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E150)","v":0},null,0,0]
[147,2.8447080690485E-30,1.2590444165543934E-3,{"$f":"SUM(C$5:C150)*(ROW()>5)","v":0.98743698645925737},1.165,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E151)","v":0},null,0,0]
[148,2.6779697833929342E-30,1.1852474214023708E-3,{"$f":"SUM(C$5:C151)*(ROW()>5)","v":0.98869603087581182},1.1675,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E152)","v":0},null,0,0]
[149,2.5189658257339821E-30,1.1148735762691105E-3,{"$f":"SUM(C$5:C152)*(ROW()>5)","v":0.98988127829721417},1.17,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E153)","v":0},null,0,0]
[150,2.367486516039827E-30,1.0478300784954597E-3,{"$f":"SUM(C$5:C153)*(ROW()>5)","v":0.99099615187348333},1.1724999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E154)","v":0},null,0,0]
[151,2.2233169974419555E-30,9.8402183419688091E-4,{"$f":"SUM(C$5:C154)*(ROW()>5)","v":0.99204398195197885},1.1749999999999998,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E155)","v":0},null,0,0]
[152,2.0862382212563718E-30,9.2335189422574856E-4,{"$f":"SUM(C$5:C155)*(ROW()>5)","v":0.99302800378617573},1.1775,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E156)","v":0},null,0,0]
[153,1.9560278888417048E-30,8.6572187103000709E-4,{"$f":"SUM(C$5:C156)*(ROW()>5)","v":0.99395135568040149},1.18,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E157)","v":0},null,0,0]
[154,1.8324613484938617E-30,8.1103233561137544E-4,{"$f":"SUM(C$5:C157)*(ROW()>5)","v":0.99481707755143145},1.1825000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E158)","v":0},null,0,0]
[155,1.7153124459345195E-30,7.5918319394456502E-4,{"$f":"SUM(C$5:C158)*(ROW()>5)","v":0.99562810988704287},1.1850000000000001,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E159)","v":0},null,0,1]
[156,1.6043543272920074E-30,7.1007404237001981E-4,{"$f":"SUM(C$5:C159)*(ROW()>5)","v":0.99638729308098739},1.1875,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E160)","v":0},null,0,0]
[157,1.4993601938069462E-30,6.636045016204311E-4,{"$f":"SUM(C$5:C160)*(ROW()>5)","v":0.99709736712335739},1.19,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E161)","v":0},null,0,0]
[158,1.4001040078033526E-30,6.1967452927774768E-4,{"$f":"SUM(C$5:C161)*(ROW()>5)","v":0.99776097162497779},1.1924999999999999,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E162)","v":0},null,0,0]
[159,1.3063611497660018E-30,5.7818471059021713E-4,{"$f":"SUM(C$5:C162)*(ROW()>5)","v":0.99838064615425559},1.1949999999999998,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E163)","v":0},null,0,0]
[160,1.2179090266397436E-30,5.3903652770066431E-4,{"$f":"SUM(C$5:C163)*(ROW()>5)","v":0.99895883086484583},1.1975,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E164)","v":0},null,0,0]
[161,1.1345276317284575E-30,5.0213260745316922E-4,{"$f":"SUM(C$5:C164)*(ROW()>5)","v":0.99949786739254654},1.2,{"$f":"COUNTIF(G$5:INDEX(G:G,C$3+4),E165)","v":0},null,0,0]

{"sheet":"Simulation (Ascending)","index":16,"n_rows":360,"n_cols":55,"rows_kept":360,"cut":false,"hidden":false,"merged":[[331,3,331,4],[331,5,331,6],[331,7,331,8],[331,9,331,10]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Simulation (Ascending)"}]
["This sheet calculates what the previous rank of each company in a particular rank was in the last control, starting from the 16th."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,{"$f":"AO5","v":0},{"$f":"C32+1","v":1},{"$f":"D32+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,null,{"$f":"C32","v":0},{"$f":"D32","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[2,1,{"$f":"'P.matrix (16 cos)'!C30","v":0.12149046575379506},{"$f":"'P.matrix (16 cos)'!D30","v":0.10777051347410195},{"$f":"'P.matrix (16 cos)'!E30","v":9.4717752095885302E-2},{"$f":"'P.matrix (16 cos)'!F30","v":8.2438073518012273E-2},{"$f":"'P.matrix (16 cos)'!G30","v":7.1024966357665156E-2},{"$f":"'P.matrix (16 cos)'!H30","v":6.0554111114066854E-2},{"$f":"'P.matrix (16 cos)'!I30","v":5.1078628611329467E-2},{"$f":"'P.matrix (16 cos)'!J30","v":4.2625646810070889E-2},{"$f":"'P.matrix (16 cos)'!K30","v":3.5194743882518267E-2},{"$f":"'P.matrix (16 cos)'!L30","v":2.8758578865010698E-2},{"$f":"'P.matrix (16 cos)'!M30","v":2.3265681586319548E-2},{"$f":"'P.matrix (16 cos)'!N30","v":1.8645024210675615E-2},{"$f":"'P.matrix (16 cos)'!O30","v":1.4811729228228526E-2},{"$f":"'P.matrix (16 cos)'!P30","v":1.1673148499108226E-2},{"$f":"'P.matrix (16 cos)'!Q30","v":9.1345912388243605E-3},{"$f":"'P.matrix (16 cos)'!R30","v":7.1041518871013468E-3},null,null,{"$f":"B33","v":1},{"$f":"C33","v":0.12149046575379506},{"$f":"D33","v":0.10777051347410195},9.4717752095885302E-2,8.2438073518012273E-2,7.1024966357665156E-2,6.0554111114066854E-2,5.1078628611329467E-2,4.2625646810070889E-2,3.5194743882518267E-2,2.8758578865010698E-2,2.3265681586319548E-2,1.8645024210675615E-2,1.4811729228228526E-2,1.1673148499108226E-2,9.1345912388243605E-3,{"$f":"R33","v":7.1041518871013468E-3},null,null,1,0.12149046575379506,0.10777051347410195,9.4717752095885302E-2,8.2438073518012273E-2,7.1024966357665156E-2,6.0554111114066854E-2,5.1078628611329467E-2,4.2625646810070889E-2,3.5194743882518267E-2,2.8758578865010698E-2,2.3265681586319548E-2,1.8645024210675615E-2,1.4811729228228526E-2,1.1673148499108226E-2,9.1345912388243605E-3]
[3,2,{"$f":"'P.matrix (16 cos)'!C31","v":0.119929790478097},{"$f":"'P.matrix (16 cos)'!D31","v":0.10917295714683589},{"$f":"'P.matrix (16 cos)'!E31","v":9.8462144134785157E-2},{"$f":"'P.matrix (16 cos)'!F31","v":8.7935891808627473E-2},{"$f":"'P.matrix (16 cos)'!G31","v":7.7734291395706145E-2},{"$f":"'P.matrix (16 cos)'!H31","v":6.7991821816873785E-2},{"$f":"'P.matrix (16 cos)'!I31","v":5.8829805688516326E-2},{"$f":"'P.matrix (16 cos)'!J31","v":5.0349344626853115E-2},{"$f":"'P.matrix (16 cos)'!K31","v":4.2625646810070889E-2},{"$f":"'P.matrix (16 cos)'!L31","v":3.5704521382930426E-2},{"$f":"'P.matrix (16 cos)'!M31","v":2.960149467932794E-2},{"$f":"'P.matrix (16 cos)'!N31","v":2.4303573691658344E-2},{"$f":"'P.matrix (16 cos)'!O31","v":1.9773253850098114E-2},{"$f":"'P.matrix (16 cos)'!P31","v":1.5954050937515878E-2},{"$f":"'P.matrix (16 cos)'!Q31","v":1.2776699295581319E-2},{"$f":"'P.matrix (16 cos)'!R31","v":1.0165207328612433E-2},null,null,{"$f":"B34","v":2},{"$f":"V33+C34","v":0.24142025623189206},{"$f":"W33+D34","v":0.21694347062093783},0.19317989623067044,0.17037396532663973,0.14875925775337129,0.12854593293094063,0.10990843429984579,9.2974991436924004E-2,7.7820390692589156E-2,6.4463100247941121E-2,5.2867176265647492E-2,4.2948597902333963E-2,3.4584983078326637E-2,2.7627199436624103E-2,2.1911290534405679E-2,{"$f":"AK33+R34","v":1.7269359215713778E-2},null,null,2,0.119929790478097,0.10917295714683589,9.8462144134785157E-2,8.7935891808627473E-2,7.7734291395706145E-2,6.7991821816873785E-2,5.8829805688516326E-2,5.0349344626853115E-2,4.2625646810070889E-2,3.5704521382930426E-2,2.960149467932794E-2,2.4303573691658344E-2,1.9773253850098114E-2,1.5954050937515878E-2,1.2776699295581319E-2]
[4,3,{"$f":"'P.matrix (16 cos)'!C32","v":0.11536901073234632},{"$f":"'P.matrix (16 cos)'!D32","v":0.10777051347410195},{"$f":"'P.matrix (16 cos)'!E32","v":9.9743455753281154E-2},{"$f":"'P.matrix (16 cos)'!F32","v":9.1412182640450187E-2},{"$f":"'P.matrix (16 cos)'!G32","v":8.2918413134673616E-2},{"$f":"'P.matrix (16 cos)'!H32","v":7.4414622923188442E-2},{"$f":"'P.matrix (16 cos)'!I32","v":6.6055724249013278E-2},{"$f":"'P.matrix (16 cos)'!J32","v":5.7989852928136722E-2},{"$f":"'P.matrix (16 cos)'!K32","v":5.0349344626853115E-2},{"$f":"'P.matrix (16 cos)'!L32","v":4.324305706192054E-2},{"$f":"'P.matrix (16 cos)'!M32","v":3.6751023223566104E-2},{"$f":"'P.matrix (16 cos)'!N32","v":3.0922030143544398E-2},{"$f":"'P.matrix (16 cos)'!O32","v":2.5774207994568924E-2},{"$f":"'P.matrix (16 cos)'!P32","v":2.1298222122753896E-2},{"$f":"'P.matrix (16 cos)'!Q32","v":1.7462307739047441E-2},{"$f":"'P.matrix (16 cos)'!R32","v":1.4218238552690407E-2},null,null,3,{"$f":"V34+C35","v":0.35678926696423841},0.32471398409503976,0.29292335198395159,0.26178614796708993,0.23167767088804492,0.20296055585412909,0.17596415854885905,0.15096484436506072,0.12816973531944226,0.10770615730986166,8.9618199489213596E-2,7.3870628045878364E-2,6.0359191072895557E-2,4.8925421559377999E-2,3.9373598273453117E-2,3.1487597768404187E-2,null,null,3,0.11536901073234632,0.10777051347410195,9.9743455753281154E-2,9.1412182640450187E-2,8.2918413134673616E-2,7.4414622923188442E-2,6.6055724249013278E-2,5.7989852928136722E-2,5.0349344626853115E-2,4.324305706192054E-2,3.6751023223566104E-2,3.0922030143544398E-2,2.5774207994568924E-2,2.1298222122753896E-2,1.7462307739047441E-2]
[5,4,{"$f":"'P.matrix (16 cos)'!C33","v":0.10815605315235341},{"$f":"'P.matrix (16 cos)'!D33","v":0.10367213580594782},{"$f":"'P.matrix (16 cos)'!E33","v":9.8462144134785157E-2},{"$f":"'P.matrix (16 cos)'!F33","v":9.2601751410443175E-2},{"$f":"'P.matrix (16 cos)'!G33","v":8.6196352477082988E-2},{"$f":"'P.matrix (16 cos)'!H33","v":7.9377355038792147E-2},{"$f":"'P.matrix (16 cos)'!I33","v":7.2295633218178265E-2},{"$f":"'P.matrix (16 cos)'!J33","v":6.5112602182358828E-2},{"$f":"'P.matrix (16 cos)'!K33","v":5.7989852928136722E-2},{"$f":"'P.matrix (16 cos)'!L33","v":5.1078628611329467E-2},{"$f":"'P.matrix (16 cos)'!M33","v":4.4510513872912792E-2},{"$f":"'P.matrix (16 cos)'!N33","v":3.8390502244429643E-2},{"$f":"'P.matrix (16 cos)'!O33","v":3.2793154070489335E-2},{"$f":"'P.matrix (16 cos)'!P33","v":2.7761986523207677E-2},{"$f":"'P.matrix (16 cos)'!Q33","v":2.3311703745884236E-2},{"$f":"'P.matrix (16 cos)'!R33","v":1.9432503760977955E-2},null,null,4,0.46494532011659184,0.42838611990098757,0.39138549611873674,0.35438789937753312,0.31787402336512793,0.28233791089292126,0.24825979176703733,0.21607744654741956,0.18615958824757897,0.15878478592119113,0.13412871336212639,0.11226113029030801,9.3152345143384885E-2,7.6687408082585673E-2,6.2685302019337349E-2,5.0920101529382145E-2,null,null,4,0.10815605315235341,0.10367213580594782,9.8462144134785157E-2,9.2601751410443175E-2,8.6196352477082988E-2,7.9377355038792147E-2,7.2295633218178265E-2,6.5112602182358828E-2,5.7989852928136722E-2,5.1078628611329467E-2,4.4510513872912792E-2,3.8390502244429643E-2,3.2793154070489335E-2,2.7761986523207677E-2,2.3311703745884236E-2]
[6,5,{"$f":"'P.matrix (16 cos)'!C34","v":9.882099519528223E-2},{"$f":"'P.matrix (16 cos)'!D34","v":9.7190475669930831E-2},{"$f":"'P.matrix (16 cos)'!E34","v":9.4717752095885302E-2},{"$f":"'P.matrix (16 cos)'!F34","v":9.1412182640450187E-2},{"$f":"'P.matrix (16 cos)'!G34","v":8.7318046391748061E-2},{"$f":"'P.matrix (16 cos)'!H34","v":8.2515308903821555E-2},{"$f":"'P.matrix (16 cos)'!I34","v":7.7117049314851888E-2},{"$f":"'P.matrix (16 cos)'!J34","v":7.1263419768306982E-2},{"$f":"'P.matrix (16 cos)'!K34","v":6.5112602182358828E-2},{"$f":"'P.matrix (16 cos)'!L34","v":5.8829805688516326E-2},{"$f":"'P.matrix (16 cos)'!M34","v":5.2575746533331857E-2},{"$f":"'P.matrix (16 cos)'!N34","v":4.6496147123409673E-2},{"$f":"'P.matrix (16 cos)'!O34","v":4.0713551118760495E-2},{"$f":"'P.matrix (16 cos)'!P34","v":3.5322253221136253E-2},{"$f":"'P.matrix (16 cos)'!Q34","v":3.03865365614173E-2},{"$f":"'P.matrix (16 cos)'!R34","v":2.5941861607657733E-2},null,null,5,0.56376631531187404,0.5255765955709184,0.48610324821462203,0.44580008201798332,0.40519206975687599,0.36485321979674279,0.32537684108188925,0.28734086631572653,0.25127219042993781,0.21761459160970748,0.18670445989545825,0.1587572774137177,0.13386589626214537,0.11200966130372192,9.3071838580754657E-2,7.6861963137039885E-2,null,null,5,9.882099519528223E-2,9.7190475669930831E-2,9.4717752095885302E-2,9.1412182640450187E-2,8.7318046391748061E-2,8.2515308903821555E-2,7.7117049314851888E-2,7.1263419768306982E-2,6.5112602182358828E-2,5.8829805688516326E-2,5.2575746533331857E-2,4.6496147123409673E-2,4.0713551118760495E-2,3.5322253221136253E-2,3.03865365614173E-2]
[7,6,{"$f":"'P.matrix (16 cos)'!C35","v":8.8010842533016373E-2},{"$f":"'P.matrix (16 cos)'!D35","v":8.8801867757472258E-2},{"$f":"'P.matrix (16 cos)'!E35","v":8.8795926784191306E-2},{"$f":"'P.matrix (16 cos)'!F35","v":8.7935891808627473E-2},{"$f":"'P.matrix (16 cos)'!G35","v":8.6196352477082988E-2},{"$f":"'P.matrix (16 cos)'!H35","v":8.3589100511056127E-2},{"$f":"'P.matrix (16 cos)'!I35","v":8.0165648538634809E-2},{"$f":"'P.matrix (16 cos)'!J35","v":7.6015997259924167E-2},{"$f":"'P.matrix (16 cos)'!K35","v":7.1263419768306982E-2},{"$f":"'P.matrix (16 cos)'!L35","v":6.6055724249013278E-2},{"$f":"'P.matrix (16 cos)'!M35","v":6.0554111114066854E-2},{"$f":"'P.matrix (16 cos)'!N35","v":5.4921173296643415E-2},{"$f":"'P.matrix (16 cos)'!O35","v":4.9309676926902433E-2},{"$f":"'P.matrix (16 cos)'!P35","v":4.3853493294891056E-2},{"$f":"'P.matrix (16 cos)'!Q35","v":3.8661532309240638E-2},{"$f":"'P.matrix (16 cos)'!R35","v":3.3814916953527847E-2},null,null,6,0.65177715784489043,0.61437846332839063,0.57489917499881338,0.53373597382661075,0.49138842223395895,0.4484423203077989,0.40554248962052408,0.36335686357565067,0.32253561019824478,0.28367031585872077,0.24725857100952511,0.21367845071036112,0.18317557318904781,0.15586315459861297,0.13173337088999529,0.11067688009056773,null,null,6,8.8010842533016373E-2,8.8801867757472258E-2,8.8795926784191306E-2,8.7935891808627473E-2,8.6196352477082988E-2,8.3589100511056127E-2,8.0165648538634809E-2,7.6015997259924167E-2,7.1263419768306982E-2,6.6055724249013278E-2,6.0554111114066854E-2,5.4921173296643415E-2,4.9309676926902433E-2,4.3853493294891056E-2,3.8661532309240638E-2]
[8,7,{"$f":"'P.matrix (16 cos)'!C36","v":7.6414890154764978E-2},{"$f":"'P.matrix (16 cos)'!D36","v":7.9087720017352689E-2},{"$f":"'P.matrix (16 cos)'!E36","v":8.1131860846849549E-2},{"$f":"'P.matrix (16 cos)'!F36","v":8.2438073518012273E-2},{"$f":"'P.matrix (16 cos)'!G36","v":8.2918413134673616E-2},{"$f":"'P.matrix (16 cos)'!H36","v":8.2515308903821555E-2},{"$f":"'P.matrix (16 cos)'!I36","v":8.1208863449090243E-2},{"$f":"'P.matrix (16 cos)'!J36","v":7.9021069579218131E-2},{"$f":"'P.matrix (16 cos)'!K36","v":7.6015997259924167E-2},{"$f":"'P.matrix (16 cos)'!L36","v":7.2295633218178265E-2},{"$f":"'P.matrix (16 cos)'!M36","v":6.7991821816873785E-2},{"$f":"'P.matrix (16 cos)'!N36","v":6.3255456167635102E-2},{"$f":"'P.matrix (16 cos)'!O36","v":5.8244510120719718E-2},{"$f":"'P.matrix (16 cos)'!P36","v":5.3112576207845007E-2},{"$f":"'P.matrix (16 cos)'!Q36","v":4.7999294871680871E-2},{"$f":"'P.matrix (16 cos)'!R36","v":4.3023544380937126E-2},null,null,7,0.72819204799965542,0.69346618334574328,0.65603103584566291,0.616174047344623,0.57430683536863258,0.53095762921162049,0.48675135306961431,0.44237793315486879,0.39855160745816898,0.35596594907689905,0.31525039282639888,0.27693390687799624,0.24142008330976752,0.20897573080645798,0.17973266576167615,0.15370042447150484,null,null,7,7.6414890154764978E-2,7.9087720017352689E-2,8.1131860846849549E-2,8.2438073518012273E-2,8.2918413134673616E-2,8.2515308903821555E-2,8.1208863449090243E-2,7.9021069579218131E-2,7.6015997259924167E-2,7.2295633218178265E-2,6.7991821816873785E-2,6.3255456167635102E-2,5.8244510120719718E-2,5.3112576207845007E-2,4.7999294871680871E-2]
[9,8,{"$f":"'P.matrix (16 cos)'!C37","v":6.4692681561344001E-2},{"$f":"'P.matrix (16 cos)'!D37","v":6.8667442144411506E-2},{"$f":"'P.matrix (16 cos)'!E37","v":7.225674478679571E-2},{"$f":"'P.matrix (16 cos)'!F37","v":7.5322760304096278E-2},{"$f":"'P.matrix (16 cos)'!G37","v":7.7734291395706145E-2},{"$f":"'P.matrix (16 cos)'!H37","v":7.9377355038792147E-2},{"$f":"'P.matrix (16 cos)'!I37","v":8.0165648538634809E-2},{"$f":"'P.matrix (16 cos)'!J37","v":8.0049389807744037E-2},{"$f":"'P.matrix (16 cos)'!K37","v":7.9021069579218131E-2},{"$f":"'P.matrix (16 cos)'!L37","v":7.7117049314851888E-2},{"$f":"'P.matrix (16 cos)'!M37","v":7.4414622923188442E-2},{"$f":"'P.matrix (16 cos)'!N37","v":7.1024966357665156E-2},{"$f":"'P.matrix (16 cos)'!O37","v":6.7083109041513059E-2},{"$f":"'P.matrix (16 cos)'!P37","v":6.273648856108327E-2},{"$f":"'P.matrix (16 cos)'!Q37","v":5.8133708748168887E-2},{"$f":"'P.matrix (16 cos)'!R37","v":5.3414845967495767E-2},null,null,8,0.79288472956099942,0.76213362549015473,0.72828778063245858,0.69149680764871924,0.65204112676433867,0.61033498425041266,0.56691700160824909,0.52242732296261285,0.47757267703738709,0.43308299839175091,0.38966501574958734,0.34795887323566138,0.3085031923512806,0.27171221936754125,0.23786637450984505,0.2071152704390006,null,null,8,6.4692681561344001E-2,6.8667442144411506E-2,7.225674478679571E-2,7.5322760304096278E-2,7.7734291395706145E-2,7.9377355038792147E-2,8.0165648538634809E-2,8.0049389807744037E-2,7.9021069579218131E-2,7.7117049314851888E-2,7.4414622923188442E-2,7.1024966357665156E-2,6.7083109041513059E-2,6.273648856108327E-2,5.8133708748168887E-2]
[10,9,{"$f":"'P.matrix (16 cos)'!C38","v":5.3414845967495767E-2},{"$f":"'P.matrix (16 cos)'!D38","v":5.8133708748168887E-2},{"$f":"'P.matrix (16 cos)'!E38","v":6.2736488561083256E-2},{"$f":"'P.matrix (16 cos)'!F38","v":6.7083109041513045E-2},{"$f":"'P.matrix (16 cos)'!G38","v":7.1024966357665156E-2},{"$f":"'P.matrix (16 cos)'!H38","v":7.4414622923188442E-2},{"$f":"'P.matrix (16 cos)'!I38","v":7.7117049314851888E-2},{"$f":"'P.matrix (16 cos)'!J38","v":7.9021069579218131E-2},{"$f":"'P.matrix (16 cos)'!K38","v":8.0049389807744037E-2},{"$f":"'P.matrix (16 cos)'!L38","v":8.0165648538634809E-2},{"$f":"'P.matrix (16 cos)'!M38","v":7.9377355038792147E-2},{"$f":"'P.matrix (16 cos)'!N38","v":7.7734291395706145E-2},{"$f":"'P.matrix (16 cos)'!O38","v":7.5322760304096292E-2},{"$f":"'P.matrix (16 cos)'!P38","v":7.2256744786795724E-2},{"$f":"'P.matrix (16 cos)'!Q38","v":6.8667442144411506E-2},{"$f":"'P.matrix (16 cos)'!R38","v":6.4692681561344001E-2},null,null,9,0.84629957552849522,0.82026733423832365,0.79102426919354185,0.75857991669023228,0.72306609312200387,0.68474960717360112,0.64403405092310095,0.60144839254183102,0.55762206684513116,0.51324864693038574,0.46904237078837951,0.42569316463136753,0.38382595265537689,0.34396896415433698,0.30653381665425655,0.27180795200034458,null,null,9,5.3414845967495767E-2,5.8133708748168887E-2,6.2736488561083256E-2,6.7083109041513045E-2,7.1024966357665156E-2,7.4414622923188442E-2,7.7117049314851888E-2,7.9021069579218131E-2,8.0049389807744037E-2,8.0165648538634809E-2,7.9377355038792147E-2,7.7734291395706145E-2,7.5322760304096292E-2,7.2256744786795724E-2,6.8667442144411506E-2]
[11,10,{"$f":"'P.matrix (16 cos)'!C39","v":4.3023544380937126E-2},{"$f":"'P.matrix (16 cos)'!D39","v":4.7999294871680871E-2},{"$f":"'P.matrix (16 cos)'!E39","v":5.3112576207844993E-2},{"$f":"'P.matrix (16 cos)'!F39","v":5.8244510120719711E-2},{"$f":"'P.matrix (16 cos)'!G39","v":6.3255456167635102E-2},{"$f":"'P.matrix (16 cos)'!H39","v":6.7991821816873785E-2},{"$f":"'P.matrix (16 cos)'!I39","v":7.2295633218178265E-2},{"$f":"'P.matrix (16 cos)'!J39","v":7.6015997259924167E-2},{"$f":"'P.matrix (16 cos)'!K39","v":7.9021069579218131E-2},{"$f":"'P.matrix (16 cos)'!L39","v":8.1208863449090243E-2},{"$f":"'P.matrix (16 cos)'!M39","v":8.2515308903821555E-2},{"$f":"'P.matrix (16 cos)'!N39","v":8.2918413134673616E-2},{"$f":"'P.matrix (16 cos)'!O39","v":8.2438073518012286E-2},{"$f":"'P.matrix (16 cos)'!P39","v":8.1131860846849563E-2},{"$f":"'P.matrix (16 cos)'!Q39","v":7.9087720017352689E-2},{"$f":"'P.matrix (16 cos)'!R39","v":7.6414890154764978E-2},null,null,10,0.88932311990943236,0.86826662911000452,0.84413684540138689,0.81682442681095202,0.78632154928963893,0.75274142899047491,0.71632968414127918,0.67746438980175516,0.63664313642434933,0.59445751037947603,0.55155767969220104,0.50861157776604116,0.46626402617338919,0.42510082500118651,0.38562153667160926,0.34822284215510957,null,null,10,4.3023544380937126E-2,4.7999294871680871E-2,5.3112576207844993E-2,5.8244510120719711E-2,6.3255456167635102E-2,6.7991821816873785E-2,7.2295633218178265E-2,7.6015997259924167E-2,7.9021069579218131E-2,8.1208863449090243E-2,8.2515308903821555E-2,8.2918413134673616E-2,8.2438073518012286E-2,8.1131860846849563E-2,7.9087720017352689E-2]
[12,11,{"$f":"'P.matrix (16 cos)'!C40","v":3.3814916953527847E-2},{"$f":"'P.matrix (16 cos)'!D40","v":3.8661532309240638E-2},{"$f":"'P.matrix (16 cos)'!E40","v":4.3853493294891049E-2},{"$f":"'P.matrix (16 cos)'!F40","v":4.9309676926902427E-2},{"$f":"'P.matrix (16 cos)'!G40","v":5.4921173296643415E-2},{"$f":"'P.matrix (16 cos)'!H40","v":6.0554111114066854E-2},{"$f":"'P.matrix (16 cos)'!I40","v":6.6055724249013278E-2},{"$f":"'P.matrix (16 cos)'!J40","v":7.1263419768306982E-2},{"$f":"'P.matrix (16 cos)'!K40","v":7.6015997259924167E-2},{"$f":"'P.matrix (16 cos)'!L40","v":8.0165648538634809E-2},{"$f":"'P.matrix (16 cos)'!M40","v":8.3589100511056127E-2},{"$f":"'P.matrix (16 cos)'!N40","v":8.6196352477082988E-2},{"$f":"'P.matrix (16 cos)'!O40","v":8.7935891808627487E-2},{"$f":"'P.matrix (16 cos)'!P40","v":8.879592678419132E-2},{"$f":"'P.matrix (16 cos)'!Q40","v":8.8801867757472258E-2},{"$f":"'P.matrix (16 cos)'!R40","v":8.8010842533016373E-2},null,null,11,0.92313803686296025,0.90692816141924515,0.88799033869627797,0.86613410373785449,0.8412427225862823,0.81329554010454175,0.78238540839029247,0.74872780957006213,0.71265913368427347,0.67462315891811087,0.63514678020325721,0.59480793024312417,0.55419991798201673,0.51389675178537786,0.47442340442908149,0.43623368468812596,null,null,11,3.3814916953527847E-2,3.8661532309240638E-2,4.3853493294891049E-2,4.9309676926902427E-2,5.4921173296643415E-2,6.0554111114066854E-2,6.6055724249013278E-2,7.1263419768306982E-2,7.6015997259924167E-2,8.0165648538634809E-2,8.3589100511056127E-2,8.6196352477082988E-2,8.7935891808627487E-2,8.879592678419132E-2,8.8801867757472258E-2]
[13,12,{"$f":"'P.matrix (16 cos)'!C41","v":2.5941861607657733E-2},{"$f":"'P.matrix (16 cos)'!D41","v":3.03865365614173E-2},{"$f":"'P.matrix (16 cos)'!E41","v":3.5322253221136246E-2},{"$f":"'P.matrix (16 cos)'!F41","v":4.0713551118760488E-2},{"$f":"'P.matrix (16 cos)'!G41","v":4.6496147123409673E-2},{"$f":"'P.matrix (16 cos)'!H41","v":5.2575746533331857E-2},{"$f":"'P.matrix (16 cos)'!I41","v":5.8829805688516326E-2},{"$f":"'P.matrix (16 cos)'!J41","v":6.5112602182358828E-2},{"$f":"'P.matrix (16 cos)'!K41","v":7.1263419768306982E-2},{"$f":"'P.matrix (16 cos)'!L41","v":7.7117049314851888E-2},{"$f":"'P.matrix (16 cos)'!M41","v":8.2515308903821555E-2},{"$f":"'P.matrix (16 cos)'!N41","v":8.7318046391748061E-2},{"$f":"'P.matrix (16 cos)'!O41","v":9.1412182640450215E-2},{"$f":"'P.matrix (16 cos)'!P41","v":9.4717752095885316E-2},{"$f":"'P.matrix (16 cos)'!Q41","v":9.7190475669930831E-2},{"$f":"'P.matrix (16 cos)'!R41","v":9.882099519528223E-2},null,null,12,0.94907989847061802,0.93731469798066247,0.92331259191741422,0.906847654856615,0.88773886970969196,0.86587128663787361,0.84121521407880884,0.81384041175242094,0.78392255345258044,0.75174020823296273,0.71766208910707874,0.68212597663487218,0.64561210062246699,0.60861450388126315,0.57161388009901226,0.53505467988340816,null,null,12,2.5941861607657733E-2,3.03865365614173E-2,3.5322253221136246E-2,4.0713551118760488E-2,4.6496147123409673E-2,5.2575746533331857E-2,5.8829805688516326E-2,6.5112602182358828E-2,7.1263419768306982E-2,7.7117049314851888E-2,8.2515308903821555E-2,8.7318046391748061E-2,9.1412182640450215E-2,9.4717752095885316E-2,9.7190475669930831E-2]
[14,13,{"$f":"'P.matrix (16 cos)'!C42","v":1.9432503760977955E-2},{"$f":"'P.matrix (16 cos)'!D42","v":2.3311703745884236E-2},{"$f":"'P.matrix (16 cos)'!E42","v":2.7761986523207671E-2},{"$f":"'P.matrix (16 cos)'!F42","v":3.2793154070489328E-2},{"$f":"'P.matrix (16 cos)'!G42","v":3.8390502244429643E-2},{"$f":"'P.matrix (16 cos)'!H42","v":4.4510513872912792E-2},{"$f":"'P.matrix (16 cos)'!I42","v":5.1078628611329467E-2},{"$f":"'P.matrix (16 cos)'!J42","v":5.7989852928136722E-2},{"$f":"'P.matrix (16 cos)'!K42","v":6.5112602182358828E-2},{"$f":"'P.matrix (16 cos)'!L42","v":7.2295633218178265E-2},{"$f":"'P.matrix (16 cos)'!M42","v":7.9377355038792147E-2},{"$f":"'P.matrix (16 cos)'!N42","v":8.6196352477082988E-2},{"$f":"'P.matrix (16 cos)'!O42","v":9.2601751410443189E-2},{"$f":"'P.matrix (16 cos)'!P42","v":9.8462144134785171E-2},{"$f":"'P.matrix (16 cos)'!Q42","v":0.10367213580594782},{"$f":"'P.matrix (16 cos)'!R42","v":0.10815605315235341},null,null,13,0.96851240223159596,0.96062640172654667,0.95107457844062193,0.93964080892710433,0.92612937195412159,0.91038180051078643,0.89229384269013834,0.87183026468055769,0.84903515563493925,0.82403584145114095,0.79703944414587091,0.76832232911195519,0.73821385203291023,0.7070766480160483,0.67528601590496007,0.64321073303576159,null,null,13,1.9432503760977955E-2,2.3311703745884236E-2,2.7761986523207671E-2,3.2793154070489328E-2,3.8390502244429643E-2,4.4510513872912792E-2,5.1078628611329467E-2,5.7989852928136722E-2,6.5112602182358828E-2,7.2295633218178265E-2,7.9377355038792147E-2,8.6196352477082988E-2,9.2601751410443189E-2,9.8462144134785171E-2,0.10367213580594782]
[15,14,{"$f":"'P.matrix (16 cos)'!C43","v":1.4218238552690407E-2},{"$f":"'P.matrix (16 cos)'!D43","v":1.7462307739047441E-2},{"$f":"'P.matrix (16 cos)'!E43","v":2.1298222122753892E-2},{"$f":"'P.matrix (16 cos)'!F43","v":2.5774207994568917E-2},{"$f":"'P.matrix (16 cos)'!G43","v":3.0922030143544398E-2},{"$f":"'P.matrix (16 cos)'!H43","v":3.6751023223566104E-2},{"$f":"'P.matrix (16 cos)'!I43","v":4.324305706192054E-2},{"$f":"'P.matrix (16 cos)'!J43","v":5.0349344626853115E-2},{"$f":"'P.matrix (16 cos)'!K43","v":5.7989852928136722E-2},{"$f":"'P.matrix (16 cos)'!L43","v":6.6055724249013278E-2},{"$f":"'P.matrix (16 cos)'!M43","v":7.4414622923188442E-2},{"$f":"'P.matrix (16 cos)'!N43","v":8.2918413134673616E-2},{"$f":"'P.matrix (16 cos)'!O43","v":9.1412182640450215E-2},{"$f":"'P.matrix (16 cos)'!P43","v":9.9743455753281168E-2},{"$f":"'P.matrix (16 cos)'!Q43","v":0.10777051347410195},{"$f":"'P.matrix (16 cos)'!R43","v":0.11536901073234632},null,null,14,0.9827306407842864,0.97808870946559412,0.97237280056337583,0.9654150169216732,0.95705140209766604,0.94713282373435259,0.93553689975205889,0.92217960930741083,0.907025008563076,0.89009156570015424,0.87145406706905937,0.85124074224662882,0.82962603467336049,0.80682010376932944,0.78305652937906201,0.75857974376810788,null,null,15,1.0165207328612433E-2,1.2776699295581319E-2,1.5954050937515875E-2,1.9773253850098111E-2,2.4303573691658344E-2,2.960149467932794E-2,3.5704521382930426E-2,4.2625646810070889E-2,5.0349344626853115E-2,5.8829805688516326E-2,6.7991821816873785E-2,7.7734291395706145E-2,8.7935891808627487E-2,9.8462144134785171E-2,0.10917295714683589]
[16,15,{"$f":"'P.matrix (16 cos)'!C44","v":1.0165207328612433E-2},{"$f":"'P.matrix (16 cos)'!D44","v":1.2776699295581319E-2},{"$f":"'P.matrix (16 cos)'!E44","v":1.5954050937515875E-2},{"$f":"'P.matrix (16 cos)'!F44","v":1.9773253850098111E-2},{"$f":"'P.matrix (16 cos)'!G44","v":2.4303573691658344E-2},{"$f":"'P.matrix (16 cos)'!H44","v":2.960149467932794E-2},{"$f":"'P.matrix (16 cos)'!I44","v":3.5704521382930426E-2},{"$f":"'P.matrix (16 cos)'!J44","v":4.2625646810070889E-2},{"$f":"'P.matrix (16 cos)'!K44","v":5.0349344626853115E-2},{"$f":"'P.matrix (16 cos)'!L44","v":5.8829805688516326E-2},{"$f":"'P.matrix (16 cos)'!M44","v":6.7991821816873785E-2},{"$f":"'P.matrix (16 cos)'!N44","v":7.7734291395706145E-2},{"$f":"'P.matrix (16 cos)'!O44","v":8.7935891808627487E-2},{"$f":"'P.matrix (16 cos)'!P44","v":9.8462144134785171E-2},{"$f":"'P.matrix (16 cos)'!Q44","v":0.10917295714683589},{"$f":"'P.matrix (16 cos)'!R44","v":0.119929790478097},null,null,15,0.99289584811289888,0.99086540876117546,0.98832685150089172,0.98518827077177129,0.9813549757893244,0.97673431841368052,0.97124142113498935,0.96480525611748169,0.95737435318992914,0.94892137138867061,0.93944588888593317,0.92897503364233502,0.91756192648198798,0.9052822479041146,0.89222948652589795,0.87850953424620493,null,null,16,7.1041518871013468E-3,9.1345912388243605E-3,1.1673148499108223E-2,1.4811729228228522E-2,1.8645024210675615E-2,2.3265681586319548E-2,2.8758578865010698E-2,3.5194743882518267E-2,4.2625646810070889E-2,5.1078628611329467E-2,6.0554111114066854E-2,7.1024966357665156E-2,8.2438073518012286E-2,9.4717752095885316E-2,0.10777051347410195]
[17,16,{"$f":"'P.matrix (16 cos)'!C45","v":7.1041518871013468E-3},{"$f":"'P.matrix (16 cos)'!D45","v":9.1345912388243605E-3},{"$f":"'P.matrix (16 cos)'!E45","v":1.1673148499108223E-2},{"$f":"'P.matrix (16 cos)'!F45","v":1.4811729228228522E-2},{"$f":"'P.matrix (16 cos)'!G45","v":1.8645024210675615E-2},{"$f":"'P.matrix (16 cos)'!H45","v":2.3265681586319548E-2},{"$f":"'P.matrix (16 cos)'!I45","v":2.8758578865010698E-2},{"$f":"'P.matrix (16 cos)'!J45","v":3.5194743882518267E-2},{"$f":"'P.matrix (16 cos)'!K45","v":4.2625646810070889E-2},{"$f":"'P.matrix (16 cos)'!L45","v":5.1078628611329467E-2},{"$f":"'P.matrix (16 cos)'!M45","v":6.0554111114066854E-2},{"$f":"'P.matrix (16 cos)'!N45","v":7.1024966357665156E-2},{"$f":"'P.matrix (16 cos)'!O45","v":8.2438073518012286E-2},{"$f":"'P.matrix (16 cos)'!P45","v":9.4717752095885316E-2},{"$f":"'P.matrix (16 cos)'!Q45","v":0.10777051347410195},{"$f":"'P.matrix (16 cos)'!R45","v":0.12149046575379506},null,null,16,1.0000000000000002,0.99999999999999978,1,0.99999999999999978,1,1,1,1,1,1,1,1.0000000000000002,1.0000000000000002,0.99999999999999989,0.99999999999999989,1,null,null,null,{"$f":"SUM(AO33:AO47)","v":0.98578176144730978},{"$f":"SUM(AP33:AP47)","v":0.98253769226095233},0.9787017778772461,0.97422579200543091,0.96907796985645556,0.96324897677643395,0.95675694293807945,0.94965065537314686,0.94201014707186326,0.93394427575098682,0.92558537707681154,0.91708158686532659,0.90858781735954997,0.90025654424671875,0.89222948652589784]
[null,null,{"$f":"SUM(C33:C48)","v":1.0000000000000002},{"$f":"SUM(D33:D48)","v":0.99999999999999978},1,0.99999999999999978,1,1,1,1,1,1,1,1.0000000000000002,1.0000000000000002,0.99999999999999989,0.99999999999999989,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.70439577102661133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 16 company's previous rank",{"$f":"(INDEX($U$33:$U$48,COUNTIF($AK$33:$AK48,\"<=\"&V50)+1))","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A32:A48,(MATCH(V51,B33:B48)+1))","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 17x17 matrix before move to rank 3",1,2,3,4,5,6,7,8,9,10,11,12,13,14,16,17]
[]
[]
[]
[1,null,{"$f":"AO32","v":0},{"$f":"AP32","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,null,null,null,null,{"$f":"C57","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13]
[2,{"$f":"AN33","v":1},{"$f":"AO33/AO$48","v":0.12324276072568498},{"$f":"AP33/AP$48","v":0.10968588210199591},9.6778972141363884E-2,8.4619062844060608E-2,7.3291281575811398E-2,6.2864443746116966E-2,5.3387256803669972E-2,4.4885607743114717E-2,3.7361321416671915E-2,3.0792606809315101E-2,2.5136181018543466E-2,2.0330823863126627E-2,1.6301923650344489E-2,1.2966468917896759E-2,{"$f":"BC33/BC$48","v":1.0237939203726619E-2},null,null,null,{"$f":"B58","v":1},{"$f":"C58","v":0.12324276072568498},0.10968588210199591,9.6778972141363884E-2,8.4619062844060608E-2,7.3291281575811398E-2,6.2864443746116966E-2,5.3387256803669972E-2,4.4885607743114717E-2,3.7361321416671915E-2,3.0792606809315101E-2,2.5136181018543466E-2,2.0330823863126627E-2,1.6301923650344489E-2,1.2966468917896759E-2,1.0237939203726619E-2,null,null,null,1,0.12324276072568498,0.10968588210199591,9.6778972141363884E-2,8.4619062844060608E-2,7.3291281575811398E-2,6.2864443746116966E-2,5.3387256803669972E-2,4.4885607743114717E-2,3.7361321416671915E-2,3.0792606809315101E-2,2.5136181018543466E-2,2.0330823863126627E-2,1.6301923650344489E-2,1.2966468917896759E-2]
[3,{"$f":"AN34","v":2},{"$f":"AO34/AO$48","v":0.12165957534253617},0.11111325092843423,0.1006048485457383,9.0262331925756764E-2,8.021469253626777E-2,7.0585926853939857E-2,6.1488767991437238E-2,5.3018806802243836E-2,4.5249668427211856E-2,3.8229819818982602E-2,3.1981376772411349E-2,2.6500994066111724E-2,2.176262269018886E-2,1.7721671716216494E-2,1.4319969793119433E-2,null,null,null,2,{"$f":"V58+C59","v":0.24490233606822115},{"$f":"W58+D59","v":0.22079913303043014},0.1973838206871022,0.17488139476981737,0.15350597411207917,0.13345037060005682,0.11487602479510721,9.7904414545358559E-2,8.2610989843883764E-2,6.9022426628297703E-2,5.7117557790954815E-2,4.6831817929238351E-2,3.8064546340533349E-2,3.0688140634113251E-2,2.4557908996846053E-2,null,null,null,2,0.12165957534253617,0.11111325092843423,0.1006048485457383,9.0262331925756764E-2,8.021469253626777E-2,7.0585926853939857E-2,6.1488767991437238E-2,5.3018806802243836E-2,4.5249668427211856E-2,3.8229819818982602E-2,3.1981376772411349E-2,2.6500994066111724E-2,2.176262269018886E-2,1.7721671716216494E-2]
[4,3,0.11703301404457239,0.10968588210199591,0.10191404369328887,9.3830591830544152E-2,8.5564232924370251E-2,7.725377832450038E-2,6.9041280271418273E-2,6.1064405737024138E-2,5.3448834689688439E-2,4.6301538737039419E-2,3.9705708553470637E-2,3.3717861732715494E-2,2.8367327298610974E-2,2.3657947569350895E-2,1.957154297493684E-2,null,null,null,3,{"$f":"V59+C60","v":0.36193535011279354},0.33048501513242606,0.29929786438039108,0.26871198660036155,0.23907020703644943,0.21070414892455719,0.18391730506652548,0.15896882028238268,0.13605982453357221,0.11532396536533712,9.6823266344425452E-2,8.0549679661953838E-2,6.6431873639144323E-2,5.4346088203464149E-2,4.412945197178289E-2,null,null,null,3,0.11703301404457239,0.10968588210199591,0.10191404369328887,9.3830591830544152E-2,8.5564232924370251E-2,7.725377832450038E-2,6.9041280271418273E-2,6.1064405737024138E-2,5.3448834689688439E-2,4.6301538737039419E-2,3.9705708553470637E-2,3.3717861732715494E-2,2.8367327298610974E-2,2.3657947569350895E-2]
[5,4,0.10971602172225253,0.10551466536350804,0.1006048485457383,9.5051631942348488E-2,8.8946767090217524E-2,8.24058545117098E-2,7.5563217755355433E-2,6.856479465785667E-2,6.1559690315854787E-2,5.4691302187442628E-2,4.8089041784007136E-2,4.1861599659472053E-2,3.6092443068177632E-2,3.0837861385875579E-2,2.6127475159618132E-2,null,null,null,4,0.47165137183504607,0.43599968049593407,0.39990271292612939,0.36376361854271005,0.32801697412666697,0.29311000343626697,0.25948052282188094,0.22753361494023935,0.197619514849427,0.17001526755277974,0.14491230812843259,0.1224112793214259,0.10252431670732196,8.5183949589339725E-2,7.0256927131401026E-2,null,null,null,4,0.10971602172225253,0.10551466536350804,0.1006048485457383,9.5051631942348488E-2,8.8946767090217524E-2,8.24058545117098E-2,7.5563217755355433E-2,6.856479465785667E-2,6.1559690315854787E-2,5.4691302187442628E-2,4.8089041784007136E-2,4.1861599659472053E-2,3.6092443068177632E-2,3.0837861385875579E-2]
[6,5,0.10024632130563539,9.8917808889633918E-2,9.6778972141363884E-2,9.3830591830544152E-2,9.0104252813302546E-2,8.5663531333262974E-2,8.0602549983107716E-2,7.5041721253070057E-2,6.9120913808364284E-2,6.2990702139280361E-2,5.6802697876858044E-2,5.0700120675563877E-2,4.4809703961338904E-2,3.9235763901824025E-2,3.4056862074503182E-2,null,null,null,5,0.57189769314068151,0.53491748938556793,0.49668168506749327,0.45759421037325421,0.4181212269399695,0.37877353476952996,0.34008307280498867,0.3025753361933094,0.2667404286577913,0.23300596969206011,0.20171500600529063,0.17311139999698977,0.14733402066866086,0.12441971349116375,0.1043137892059042,null,null,null,5,0.10024632130563539,9.8917808889633918E-2,9.6778972141363884E-2,9.3830591830544152E-2,9.0104252813302546E-2,8.5663531333262974E-2,8.0602549983107716E-2,7.5041721253070057E-2,6.9120913808364284E-2,6.2990702139280361E-2,5.6802697876858044E-2,5.0700120675563877E-2,4.4809703961338904E-2,3.9235763901824025E-2]
[7,6,8.9280250431698183E-2,9.0380113106019511E-2,9.0728277797538198E-2,9.0262331925756764E-2,8.8946767090217524E-2,8.6778291517933065E-2,8.378893838225647E-2,8.0046274732527983E-2,7.5650373820092723E-2,7.0727693251182153E-2,6.5422501925548091E-2,5.98869000133012E-2,5.4270678061919701E-2,4.8712218283939339E-2,4.3331377065084754E-2,null,null,null,6,0.66117794357237969,0.6252976024915875,0.58740996286503144,0.54785654229901093,0.50706799403018699,0.46555182628746306,0.42387201118724516,0.38262161092583735,0.342390802477884,0.30373366294324228,0.26713750793083874,0.23299830001029098,0.20160469873058057,0.17313193177510308,0.14764516627098895,null,null,null,6,8.9280250431698183E-2,9.0380113106019511E-2,9.0728277797538198E-2,9.0262331925756764E-2,8.8946767090217524E-2,8.6778291517933065E-2,8.378893838225647E-2,8.0046274732527983E-2,7.5650373820092723E-2,7.0727693251182153E-2,6.5422501925548091E-2,5.98869000133012E-2,5.4270678061919701E-2,4.8712218283939339E-2]
[8,7,7.7517046006789367E-2,8.0493319126883706E-2,8.2897428696635647E-2,8.4619062844060608E-2,8.5564232924370251E-2,8.5663531333262974E-2,8.4879304036935554E-2,8.3210672400545374E-2,8.0695518510295966E-2,7.7408936587833543E-2,7.3458184950594085E-2,6.897473144548498E-2,6.4104436585980515E-2,5.8997156474198648E-2,5.3797028227095749E-2,null,null,null,7,0.73869498957916901,0.70579092161847123,0.67030739156166708,0.63247560514307155,0.5926322269545572,0.55121535762072604,0.50875131522418071,0.46583228332638271,0.42308632098818,0.38114259953107582,0.34059569288143282,0.30197303145577598,0.2657091353165611,0.23212908824930173,0.2014421944980847,null,null,null,7,7.7517046006789367E-2,8.0493319126883706E-2,8.2897428696635647E-2,8.4619062844060608E-2,8.5564232924370251E-2,8.5663531333262974E-2,8.4879304036935554E-2,8.3210672400545374E-2,8.0695518510295966E-2,7.7408936587833543E-2,7.3458184950594085E-2,6.897473144548498E-2,6.4104436585980515E-2,5.8997156474198648E-2]
[9,8,6.5625764333845246E-2,6.9887845204593041E-2,7.3829174954107957E-2,7.7315506243214288E-2,8.021469253626777E-2,8.24058545117098E-2,8.378893838225647E-2,8.4293512940598322E-2,8.3885582150942412E-2,8.2571360323229009E-2,8.0397362324591909E-2,7.7446725978258218E-2,7.383227879553074E-2,6.9687345192894365E-2,6.5155556531230494E-2,null,null,null,8,0.80432075391301427,0.77567876682306425,0.74413656651577509,0.70979111138628581,0.67284691949082498,0.63362121213243583,0.59254025360643714,0.55012579626698099,0.50697190313912244,0.46371395985430486,0.4209930552060247,0.37941975743403422,0.33954141411209182,0.30181643344219611,0.26659775102931521,null,null,null,8,6.5625764333845246E-2,6.9887845204593041E-2,7.3829174954107957E-2,7.7315506243214288E-2,8.021469253626777E-2,8.24058545117098E-2,8.378893838225647E-2,8.4293512940598322E-2,8.3885582150942412E-2,8.2571360323229009E-2,8.0397362324591909E-2,7.7446725978258218E-2,7.383227879553074E-2,6.9687345192894365E-2]
[10,9,5.4185264991181113E-2,5.9166899352629768E-2,6.4101741694140457E-2,6.8857866001908394E-2,7.3291281575811398E-2,7.725377832450038E-2,8.0602549983107716E-2,8.3210672400545374E-2,8.4977205454281904E-2,8.5835579937757436E-2,8.5759085012213687E-2,8.4762678161939178E-2,8.2900913775172572E-2,8.0262393257308537E-2,7.6961637315735992E-2,null,null,null,9,0.85850601890419542,0.834845666175694,0.8082383082099156,0.77864897738819416,0.74613820106663642,0.71087499045693625,0.67314280358954481,0.63333646866752635,0.59194910859340433,0.54954953979206234,0.50675214021823844,0.46418243559597339,0.42244232788726438,0.38207882669950466,0.34355938834505118,null,null,null,9,5.4185264991181113E-2,5.9166899352629768E-2,6.4101741694140457E-2,6.8857866001908394E-2,7.3291281575811398E-2,7.725377832450038E-2,8.0602549983107716E-2,8.3210672400545374E-2,8.4977205454281904E-2,8.5835579937757436E-2,8.5759085012213687E-2,8.4762678161939178E-2,8.2900913775172572E-2,8.0262393257308537E-2]
[11,10,4.3644086412970975E-2,4.8852369990232118E-2,5.4268396572287263E-2,5.9785432287544099E-2,6.527385632035862E-2,7.0585926853939857E-2,7.5563217755355433E-2,8.0046274732527983E-2,8.3885582150942412E-2,8.6952579032394631E-2,8.9149322091087724E-2,9.041552498954511E-2,9.0732092091643762E-2,9.0120823186834911E-2,8.8640558524129304E-2,null,null,null,10,0.90215010531716644,0.88369803616592613,0.86250670478220282,0.83843440967573823,0.81141205738699507,0.78146091731087608,0.74870602134490027,0.71338274340005436,0.67583469074434677,0.63650211882445695,0.59590146230932617,0.55459796058551847,0.51317441997890811,0.47219964988633956,0.43219994686918051,null,null,null,10,4.3644086412970975E-2,4.8852369990232118E-2,5.4268396572287263E-2,5.9785432287544099E-2,6.527385632035862E-2,7.0585926853939857E-2,7.5563217755355433E-2,8.0046274732527983E-2,8.3885582150942412E-2,8.6952579032394631E-2,8.9149322091087724E-2,9.041552498954511E-2,9.0732092091643762E-2,9.0120823186834911E-2]
[12,11,3.4302640073073883E-2,3.9348650554336714E-2,4.4807820202398145E-2,5.0614218317294915E-2,5.667363721494835E-2,6.2864443746116966E-2,6.9041280271418273E-2,7.5041721253070057E-2,8.0695518510295966E-2,8.5835579937757436E-2,9.0309443711230245E-2,9.3989840938482297E-2,9.6783040811815269E-2,9.8634025324959435E-2,9.9528057633740508E-2,null,null,null,11,0.93645274539024037,0.9230466867202628,0.90731452498460097,0.88904862799303319,0.8680856946019434,0.84432536105699307,0.81774730161631859,0.78842446465312443,0.75653020925464276,0.72233769876221443,0.68621090602055645,0.64858780152400075,0.60995746079072344,0.57083367521129902,0.53172800450292101,null,null,null,11,3.4302640073073883E-2,3.9348650554336714E-2,4.4807820202398145E-2,5.0614218317294915E-2,5.667363721494835E-2,6.2864443746116966E-2,6.9041280271418273E-2,7.5041721253070057E-2,8.0695518510295966E-2,8.5835579937757436E-2,9.0309443711230245E-2,9.3989840938482297E-2,9.6783040811815269E-2,9.8634025324959435E-2]
[13,12,2.6316029188418223E-2,3.0926586125661768E-2,3.6090925774906017E-2,4.179067260676006E-2,4.7979779305370965E-2,5.4581679089117235E-2,6.1488767991437238E-2,6.856479465785667E-2,7.5650373820092723E-2,8.2571360323229009E-2,8.9149322091087724E-2,9.5212953397319403E-2,0.10060907805929366,0.10521195619315327,0.10892990776214363,null,null,null,12,0.96276877457865861,0.95397327284592459,0.94340545075950699,0.93083930059979325,0.91606547390731441,0.89890704014611034,0.8792360696077558,0.85698925931098113,0.83218058307473552,0.80490905908544341,0.77536022811164418,0.74380075492132014,0.71056653885001708,0.67604563140445229,0.64065791226506463,null,null,null,12,2.6316029188418223E-2,3.0926586125661768E-2,3.6090925774906017E-2,4.179067260676006E-2,4.7979779305370965E-2,5.4581679089117235E-2,6.1488767991437238E-2,6.856479465785667E-2,7.5650373820092723E-2,8.2571360323229009E-2,8.9149322091087724E-2,9.5212953397319403E-2,0.10060907805929366,0.10521195619315327]
[14,13,1.9712784838347434E-2,2.3726014716281111E-2,2.8366134762135606E-2,3.3660732798897731E-2,3.9615493735881982E-2,4.6208732057904378E-2,5.3387256803669972E-2,6.1064405737024138E-2,6.9120913808364284E-2,7.7408936587833543E-2,8.5759085012213687E-2,9.3989840938482297E-2,0.10191832824652376,0.10937120620119729,0.11619447392354101,null,null,null,13,0.9824815594170061,0.9776992875622057,0.97177158552164256,0.96450003339869095,0.95568096764319643,0.94511577220401466,0.93262332641142576,0.91805366504800523,0.9013014968830998,0.88231799567327696,0.86111931312385792,0.83779059585980242,0.81248486709654089,0.78541683760564962,0.75685238618860562,null,null,null,13,1.9712784838347434E-2,2.3726014716281111E-2,2.8366134762135606E-2,3.3660732798897731E-2,3.9615493735881982E-2,4.6208732057904378E-2,5.3387256803669972E-2,6.1064405737024138E-2,6.9120913808364284E-2,7.7408936587833543E-2,8.5759085012213687E-2,9.3989840938482297E-2,0.10191832824652376,0.10937120620119729]
[15,15,1.0311823292092593E-2,1.3003775220246669E-2,1.6301238332395177E-2,2.0296376889586479E-2,2.5079069432626052E-2,3.0730886191429947E-2,3.7318277799256269E-2,4.4885607743114717E-2,5.3448834689688439E-2,6.2990702139280361E-2,7.3458184950594085E-2,8.4762678161939178E-2,9.6783040811815269E-2,0.10937120620119729,0.12235972784527228,null,null,null,15,0.99279338270909867,0.99070306278245235,0.98807282385403772,0.98479641028827747,0.98076003707582249,0.9758466583954446,0.96994160421068198,0.9629392727911199,0.95475033157278821,0.94530869781255733,0.93457749807445201,0.92255327402174159,0.9092679079083561,0.89478804380684696,0.87921211403387789,null,null,null,15,1.0311823292092593E-2,1.3003775220246669E-2,1.6301238332395177E-2,2.0296376889586479E-2,2.5079069432626052E-2,3.0730886191429947E-2,3.7318277799256269E-2,4.4885607743114717E-2,5.3448834689688439E-2,6.2990702139280361E-2,7.3458184950594085E-2,8.4762678161939178E-2,9.6783040811815269E-2,0.10937120620119729]
[16,16,7.2066172909013241E-3,9.2969372175477853E-3,1.1927176145962136E-2,1.5203589711722549E-2,1.9239962924177716E-2,2.4153341604555283E-2,3.0058395789317967E-2,3.7060727208879957E-2,4.5249668427211856E-2,5.4691302187442628E-2,6.5422501925548091E-2,7.7446725978258218E-2,9.0732092091643762E-2,0.10521195619315327,0.12078788596612225,null,null,null,16,1,1.0000000000000002,0.99999999999999989,1,1.0000000000000002,0.99999999999999989,1,0.99999999999999989,1,1,1,0.99999999999999978,0.99999999999999989,1.0000000000000002,1.0000000000000002,null,null,null,null,{"$f":"SUM(AO58:AO71)","v":0.99279338270909867},{"$f":"SUM(AP58:AP71)","v":0.99070306278245235},0.98807282385403772,0.98479641028827747,0.98076003707582249,0.9758466583954446,0.96994160421068198,0.9629392727911199,0.95475033157278821,0.94530869781255733,0.93457749807445201,0.92255327402174159,0.9092679079083561,0.89478804380684696]
[null,null,{"$f":"SUM(C58:C72)","v":1},{"$f":"SUM(D58:D72)","v":1.0000000000000002},0.99999999999999989,1,1.0000000000000002,0.99999999999999989,1,0.99999999999999989,1,1,1,0.99999999999999978,0.99999999999999989,1.0000000000000002,1.0000000000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.92878597974777222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 15 company's previous rank",{"$f":"(INDEX($U$58:$U$72,COUNTIF($AJ$58:$AJ72,\"<=\"&V75)+1))","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A57:A72,(MATCH(V76,B58:B72)+1))","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 16x16 matrix before move to rank 4",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[]
[1,null,{"$f":"AO57","v":0},{"$f":"AP57","v":1},2,3,4,5,6,7,8,9,10,11,12,13,null,null,null,null,null,{"$f":"C81","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[2,{"$f":"AN58","v":1},{"$f":"AO58/AO$72","v":0.12413737125179521},{"$f":"AP58/AP$72","v":0.11071519431254825},9.794720571695481E-2,8.5925437948428593E-2,7.4729066035696609E-2,6.4420411962554741E-2,5.5041722689187451E-2,4.6613124016649458E-2,3.9132032931714737E-2,3.257412830387485E-2,2.6895769553977666E-2,2.2037560795266871E-2,1.792862533534785E-2,1.4491106589591133E-2,null,null,null,null,{"$f":"B82","v":1},{"$f":"C82","v":0.12413737125179521},0.11071519431254825,9.794720571695481E-2,8.5925437948428593E-2,7.4729066035696609E-2,6.4420411962554741E-2,5.5041722689187451E-2,4.6613124016649458E-2,3.9132032931714737E-2,3.257412830387485E-2,2.6895769553977666E-2,2.2037560795266871E-2,1.792862533534785E-2,1.4491106589591133E-2,null,null,null,null,1,0.12413737125179521,0.11071519431254825,9.794720571695481E-2,8.5925437948428593E-2,7.4729066035696609E-2,6.4420411962554741E-2,5.5041722689187451E-2,4.6613124016649458E-2,3.9132032931714737E-2,3.257412830387485E-2,2.6895769553977666E-2,2.2037560795266871E-2,1.792862533534785E-2]
[3,{"$f":"AN59","v":2},{"$f":"AO59/AO$72","v":0.12254269363737692},0.11215595782692507,0.1018192648526887,9.1655829552967652E-2,8.1788296325196186E-2,7.2333010772411901E-2,6.3394298919134937E-2,5.5059346212525527E-2,4.739424217079951E-2,4.0441624950078574E-2,3.4220144223784416E-2,2.8725705942795429E-2,2.393422499673472E-2,1.9805440896170461E-2,null,null,null,null,2,{"$f":"V82+C83","v":0.24668006488917213},{"$f":"W82+D83","v":0.22287115213947334},0.19976647056964353,0.17758126750139624,0.15651736236089281,0.13675342273496666,0.11843602160832239,0.10167247022917499,8.6526275102514247E-2,7.301575325395343E-2,6.1115913777762085E-2,5.07632667380623E-2,4.186285033208257E-2,3.4296547485761594E-2,null,null,null,null,2,0.12254269363737692,0.11215595782692507,0.1018192648526887,9.1655829552967652E-2,8.1788296325196186E-2,7.2333010772411901E-2,6.3394298919134937E-2,5.5059346212525527E-2,4.739424217079951E-2,4.0441624950078574E-2,3.4220144223784416E-2,2.8725705942795429E-2,2.393422499673472E-2]
[4,3,0.11788254845657506,0.11071519431254825,0.10314426349240836,9.5279177351060118E-2,8.7242780792214605E-2,7.916589933455985E-2,7.1180862818646301E-2,6.3414596810478396E-2,5.5982001704718558E-2,4.8980337157778296E-2,4.2485196396529902E-2,3.6548416966455721E-2,3.1197985821215281E-2,2.6439722494166235E-2,null,null,null,null,3,{"$f":"V83+C84","v":0.36456261334574719},0.33358634645202156,0.30291073406205188,0.27286044485245636,0.2437601431531074,0.21591932206952652,0.1896168844269687,0.16508706703965337,0.1425082768072328,0.12199609041173173,0.10360111017429199,8.7311683704518028E-2,7.3060836153297851E-2,6.0736269979927829E-2,null,null,null,null,3,0.11788254845657506,0.11071519431254825,0.10314426349240836,9.5279177351060118E-2,8.7242780792214605E-2,7.916589933455985E-2,7.1180862818646301E-2,6.3414596810478396E-2,5.5982001704718558E-2,4.8980337157778296E-2,4.2485196396529902E-2,3.6548416966455721E-2,3.1197985821215281E-2]
[5,4,0.11051244260196762,0.10650483411968406,0.1018192648526887,9.6519068255462276E-2,9.0691671487162215E-2,8.4445495409296453E-2,7.7904914509618534E-2,7.1203653849446533E-2,6.4477265186643831E-2,5.7855494521523186E-2,5.1455381584819819E-2,4.5375807379645708E-2,3.969395901280983E-2,3.4463872868346443E-2,null,null,null,null,4,0.47507505594771482,0.4400911805717056,0.4047299989147406,0.36937951310791861,0.33445181464026963,0.30036481747882299,0.26752179893658723,0.23629072088909991,0.20698554199387664,0.17985158493325493,0.15505649175911182,0.13268749108416372,0.11275479516610767,9.5200142848274272E-2,null,null,null,null,4,0.11051244260196762,0.10650483411968406,0.1018192648526887,9.6519068255462276E-2,9.0691671487162215E-2,8.4445495409296453E-2,7.7904914509618534E-2,7.1203653849446533E-2,6.4477265186643831E-2,5.7855494521523186E-2,5.1455381584819819E-2,4.5375807379645708E-2,3.969395901280983E-2]
[6,5,0.10097400229651698,9.9846071548236645E-2,9.794720571695481E-2,9.5279177351060118E-2,9.1871864071819423E-2,8.7783803527202678E-2,8.3100415152003268E-2,7.7929858479609496E-2,7.2396847136464854E-2,6.66350603618064E-2,6.0779012969915232E-2,5.4956306701448049E-2,4.9281079395419744E-2,4.3849226834655419E-2,null,null,null,null,5,0.5760490582442318,0.53993725211994226,0.50267720463169541,0.46465869045897873,0.42632367871208904,0.38814862100602565,0.35062221408859051,0.3142205793687094,0.27938238913034152,0.24648664529506131,0.21583550472902704,0.18764379778561177,0.1620358745615274,0.13904936968292969,null,null,null,null,5,0.10097400229651698,9.9846071548236645E-2,9.794720571695481E-2,9.5279177351060118E-2,9.1871864071819423E-2,8.7783803527202678E-2,8.3100415152003268E-2,7.7929858479609496E-2,7.2396847136464854E-2,6.66350603618064E-2,6.0779012969915232E-2,5.4956306701448049E-2,4.9281079395419744E-2]
[7,6,8.9928329485913241E-2,9.1228256478970843E-2,9.1823472528722194E-2,9.1655829552967652E-2,9.0691671487162215E-2,8.8926155325079456E-2,8.6385549417113766E-2,8.3127022642362991E-2,7.9235765957233709E-2,7.4819678920595892E-2,7.0002222459176186E-2,6.4914300018938373E-2,5.9686125057203242E-2,5.4439952144079588E-2,null,null,null,null,6,0.66597738773014503,0.63116550859891307,0.59450067716041755,0.55631452001194637,0.51701535019925127,0.47707477633110512,0.43700776350570425,0.39734760201107239,0.35861815508757522,0.32130632421565719,0.28583772718820322,0.25255809780455013,0.22172199961873065,0.19348932182700929,null,null,null,null,6,8.9928329485913241E-2,9.1228256478970843E-2,9.1823472528722194E-2,9.1655829552967652E-2,9.0691671487162215E-2,8.8926155325079456E-2,8.6385549417113766E-2,8.3127022642362991E-2,7.9235765957233709E-2,7.4819678920595892E-2,7.0002222459176186E-2,6.4914300018938373E-2,5.9686125057203242E-2]
[8,7,7.807973678799475E-2,8.1248683032041025E-2,8.3898096066734457E-2,8.5925437948428593E-2,8.7242780792214605E-2,8.7783803527202678E-2,8.7509705397170318E-2,8.6413208757553053E-2,8.452002145667116E-2,8.1887468894507889E-2,7.8600421154952874E-2,7.4765038928103641E-2,7.0501153761649657E-2,6.5934225297867355E-2,null,null,null,null,7,0.74405712451813977,0.7124141916309541,0.67839877322715203,0.64223995796037492,0.60425813099146586,0.56485857985830779,0.52451746890287454,0.48376081076862543,0.44313817654424636,0.40319379311016507,0.36443814834315608,0.32732313673265379,0.2922231533803803,0.25942354712487664,null,null,null,null,7,7.807973678799475E-2,8.1248683032041025E-2,8.3898096066734457E-2,8.5925437948428593E-2,8.7242780792214605E-2,8.7783803527202678E-2,8.7509705397170318E-2,8.6413208757553053E-2,8.452002145667116E-2,8.1887468894507889E-2,7.8600421154952874E-2,7.4765038928103641E-2,7.0501153761649657E-2]
[9,8,6.6102137138311728E-2,7.0543685419028182E-2,7.4720378064981899E-2,7.8509126795640816E-2,8.1788296325196186E-2,8.4445495409296453E-2,8.6385549417113766E-2,8.7537724675274736E-2,8.7861275746042661E-2,8.7348567208044306E-2,8.6025356367168973E-2,8.3948242512478524E-2,8.1199697199664272E-2,7.7881399595385509E-2,null,null,null,null,8,0.81015926165645147,0.78295787704998232,0.75311915129213391,0.72074908475601573,0.68604642731666199,0.64930407526760425,0.61090301831998828,0.57129853544390019,0.530999452290289,0.49054236031820936,0.45046350471032504,0.4112713792451323,0.37342285058004454,0.33730494672026212,null,null,null,null,8,6.6102137138311728E-2,7.0543685419028182E-2,7.4720378064981899E-2,7.8509126795640816E-2,8.1788296325196186E-2,8.4445495409296453E-2,8.6385549417113766E-2,8.7537724675274736E-2,8.7861275746042661E-2,8.7348567208044306E-2,8.6025356367168973E-2,8.3948242512478524E-2,8.1199697199664272E-2]
[10,9,5.4578592016117512E-2,5.9722132266812403E-2,6.4875523490371637E-2,6.9920914904382903E-2,7.4729066035696609E-2,7.916589933455985E-2,8.3100415152003268E-2,8.6413208757553053E-2,8.9004635708579916E-2,9.0801639862598135E-2,9.1762411559134061E-2,9.1878356024284832E-2,9.1173253838766344E-2,8.9699894643020445E-2,null,null,null,null,9,0.86473785367256895,0.84268000931679476,0.81799467478250554,0.79066999966039864,0.76077549335235861,0.72846997460216412,0.69400343347199156,0.65771174420145329,0.62000408799886886,0.58134400018080745,0.54222591626945915,0.50314973526941709,0.46459610441881088,0.42700484136328254,null,null,null,null,9,5.4578592016117512E-2,5.9722132266812403E-2,6.4875523490371637E-2,6.9920914904382903E-2,7.4729066035696609E-2,7.916589933455985E-2,8.3100415152003268E-2,8.6413208757553053E-2,8.9004635708579916E-2,9.0801639862598135E-2,9.1762411559134061E-2,9.1878356024284832E-2,9.1173253838766344E-2]
[11,10,4.396089576451101E-2,4.9310809490209044E-2,5.4923478575809932E-2,6.0708418169439948E-2,6.6554359734084786E-2,7.2333010772411901E-2,7.7904914509618534E-2,8.3127022642362991E-2,8.7861275746042661E-2,9.1983263492235651E-2,9.5389972768192791E-2,9.8005749408260526E-2,9.9785873121113755E-2,0.10071750937062007,null,null,null,null,10,0.90869874943707996,0.89199081880700382,0.87291815335831546,0.85137841782983859,0.82732985308644336,0.80080298537457606,0.77190834798161012,0.74083876684381633,0.70786536374491149,0.67332726367304307,0.63761588903765198,0.60115548467767765,0.56438197753992458,0.52772235073390261,null,null,null,null,10,4.396089576451101E-2,4.9310809490209044E-2,5.4923478575809932E-2,6.0708418169439948E-2,6.6554359734084786E-2,7.2333010772411901E-2,7.7904914509618534E-2,8.3127022642362991E-2,8.7861275746042661E-2,9.1983263492235651E-2,9.5389972768192791E-2,9.8005749408260526E-2,9.9785873121113755E-2]
[12,11,3.4551640523096637E-2,3.9717905427508755E-2,4.5348702161063938E-2,5.1395616178656373E-2,5.7785426681865211E-2,6.4420411962554741E-2,7.1180862818646301E-2,7.7929858479609496E-2,8.452002145667116E-2,9.0801639862598135E-2,9.6631305480068222E-2,0.10188012289929531,0.10644062104253865,0.11023172024664539,null,null,null,null,11,0.94325038996017663,0.93170872423451256,0.91826685551937937,0.90277403400849499,0.88511527976830862,0.86522339733713083,0.84308921080025645,0.81876862532342587,0.79238538520158264,0.76412890353564122,0.73424719451772025,0.70303560757697292,0.67082259858246318,0.63795407098054802,null,null,null,null,12,2.6507055392138084E-2,3.1216806818788356E-2,3.6526584785654952E-2,4.243584985705498E-2,4.8921017875508781E-2,5.5932639231315556E-2,6.3394298919134937E-2,7.1203653849446533E-2,7.9235765957233709E-2,8.7348567208044306E-2,9.5389972768192791E-2,0.10320591349944691,0.11064844275735058]
[13,12,2.6507055392138084E-2,3.1216806818788356E-2,3.6526584785654952E-2,4.243584985705498E-2,4.8921017875508781E-2,5.5932639231315556E-2,6.3394298919134937E-2,7.1203653849446533E-2,7.9235765957233709E-2,8.7348567208044306E-2,9.5389972768192791E-2,0.10320591349944691,0.11064844275735058,0.11758310464848455,null,null,null,null,12,0.96975744535231467,0.96292553105330092,0.95479344030503432,0.94520988386554994,0.93403629764381735,0.92115603656844636,0.9064835097193914,0.88997227917287236,0.87162115115881633,0.85147747074368552,0.82963716728591308,0.80624152107641978,0.78147104133981382,0.75553717562903255,null,null,null,null,13,1.9855878556075686E-2,2.3948663941388344E-2,2.8708546654984179E-2,3.418039753926834E-2,4.0392646761992106E-2,4.735245200704382E-2,5.5041722689187451E-2,6.3414596810478396E-2,7.2396847136464854E-2,8.1887468894507889E-2,9.1762411559134061E-2,0.10188012289929531,0.11208833761764742]
[14,13,1.9855878556075686E-2,2.3948663941388344E-2,2.8708546654984179E-2,3.418039753926834E-2,4.0392646761992106E-2,4.735245200704382E-2,5.5041722689187451E-2,6.3414596810478396E-2,7.2396847136464854E-2,8.1887468894507889E-2,9.1762411559134061E-2,0.10188012289929531,0.11208833761764742,0.12223141218548363,null,null,null,null,13,0.98961332390839041,0.98687419499468931,0.98350198696001856,0.97939028140481832,0.97442894440580941,0.96850848857549021,0.9615252324085789,0.95338687598335081,0.94401799829528121,0.93336493963819345,0.92139957884504708,0.90812164397571504,0.89355937895746118,0.87776858781451617,null,null,null,null,15,1.0386676091609376E-2,1.3125805005310815E-2,1.6498013039981416E-2,2.0609718595181681E-2,2.5571055594190355E-2,3.1491511424509892E-2,3.8474767591421231E-2,4.6613124016649458E-2,5.5982001704718558E-2,6.66350603618064E-2,7.8600421154952874E-2,9.1878356024284832E-2,0.10644062104253865]
[15,15,1.0386676091609376E-2,1.3125805005310815E-2,1.6498013039981416E-2,2.0609718595181681E-2,2.5571055594190355E-2,3.1491511424509892E-2,3.8474767591421231E-2,4.6613124016649458E-2,5.5982001704718558E-2,6.66350603618064E-2,7.8600421154952874E-2,9.1878356024284832E-2,0.10644062104253865,0.12223141218548363,null,null,null,null,15,0.99999999999999978,1.0000000000000002,1,1,0.99999999999999978,1,1.0000000000000002,1.0000000000000002,0.99999999999999978,0.99999999999999989,1,0.99999999999999989,0.99999999999999978,0.99999999999999978,null,null,null,null,null,{"$f":"SUM(AO82:AO94)","v":0.96544835947690311},{"$f":"SUM(AP82:AP94)","v":0.96028209457249136},0.9546512978389361,0.9486043838213436,0.94221457331813452,0.93557958803744534,0.92881913718135378,0.92207014152039068,0.91547997854332863,0.90919836013740174,0.90336869451993174,0.89811987710070473,0.89355937895746118]
[null,null,{"$f":"SUM(C82:C95)","v":0.99999999999999978},{"$f":"SUM(D82:D95)","v":1.0000000000000002},1,1,0.99999999999999978,1,1.0000000000000002,1.0000000000000002,0.99999999999999978,0.99999999999999989,1,0.99999999999999989,0.99999999999999978,0.99999999999999978]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.53021252155303955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 14 company's previous rank",{"$f":"(INDEX($U$82:$U$95,COUNTIF($AI$82:$AI95,\"<=\"&V98)+1))","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A81:A95,(MATCH(V99,B82:B95)+1))","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 15x15 matrix before move to rank 5",1,2,3,4,5,6,7,8,9,10,11,13,14,15]
[]
[]
[1,null,{"$f":"AO81","v":0},1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,null,null,{"$f":"C104","v":0},1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11]
[2,{"$f":"AN82","v":1},{"$f":"AO82/AO$95","v":0.12858002194861567},{"$f":"AP82/AP$95","v":0.11529444830671098},0.10259998173016674,9.0580899070155943E-2,7.9312152615649126E-2,6.8856153753513061E-2,5.9259893003733889E-2,5.0552687824583088E-2,4.2744826592472182E-2,3.5827306484530079E-2,2.9772749174433833E-2,2.4537437993698737E-2,2.0064279730649396E-2,null,null,null,null,null,{"$f":"B105","v":1},{"$f":"C105","v":0.12858002194861567},0.11529444830671098,0.10259998173016674,9.0580899070155943E-2,7.9312152615649126E-2,6.8856153753513061E-2,5.9259893003733889E-2,5.0552687824583088E-2,4.2744826592472182E-2,3.5827306484530079E-2,2.9772749174433833E-2,2.4537437993698737E-2,2.0064279730649396E-2,null,null,null,null,null,1,0.12858002194861567,0.11529444830671098,0.10259998173016674,9.0580899070155943E-2,7.9312152615649126E-2,6.8856153753513061E-2,5.9259893003733889E-2,5.0552687824583088E-2,4.2744826592472182E-2,3.5827306484530079E-2,2.9772749174433833E-2,2.4537437993698737E-2]
[3,{"$f":"AN83","v":2},{"$f":"AO83/AO$95","v":0.12692827372328097},0.11679480275726255,0.10665597489175271,9.6621764685234424E-2,8.6804321055200598E-2,7.7313583683611603E-2,6.8252576181316416E-2,5.9712752569711036E-2,5.1769829249800892E-2,4.4480530017637597E-2,3.7880595632074326E-2,3.1984266995100104E-2,2.6785265266488948E-2,null,null,null,null,null,2,{"$f":"V105+C106","v":0.25550829567189665},{"$f":"W105+D106","v":0.23208925106397355},0.20925595662191945,0.18720266375539035,0.16611647367084972,0.14616973743712466,0.1275124691850503,0.11026544039429412,9.4514655842273074E-2,8.0307836502167676E-2,6.7653344806508156E-2,5.652170498879884E-2,4.6849544997138344E-2,null,null,null,null,null,2,0.12692827372328097,0.11679480275726255,0.10665597489175271,9.6621764685234424E-2,8.6804321055200598E-2,7.7313583683611603E-2,6.8252576181316416E-2,5.9712752569711036E-2,5.1769829249800892E-2,4.4480530017637597E-2,3.7880595632074326E-2,3.1984266995100104E-2]
[4,3,0.12210135042380299,0.11529444830671098,0.10804391480522592,0.10044142634808298,9.259332562112417E-2,8.4616958671175427E-2,7.6635870180986693E-2,6.8774157143744838E-2,6.115043803993906E-2,5.3872003410098748E-2,4.7029741736963102E-2,4.069436374623029E-2,3.4914283880736363E-2,null,null,null,null,null,3,{"$f":"V106+C107","v":0.37760964609569964},0.34738369937068453,0.31729987142714539,0.28764409010347336,0.25870979929197391,0.2307866961083001,0.20414833936603699,0.17903959753803894,0.15566509388221214,0.13417983991226642,0.11468308654347126,9.7216068735029137E-2,8.17638288778747E-2,null,null,null,null,null,3,0.12210135042380299,0.11529444830671098,0.10804391480522592,0.10044142634808298,9.259332562112417E-2,8.4616958671175427E-2,7.6635870180986693E-2,6.8774157143744838E-2,6.115043803993906E-2,5.3872003410098748E-2,4.7029741736963102E-2,4.069436374623029E-2]
[5,4,0.11446748188773681,0.11090994481897429,0.10665597489175271,0.10174849484317827,9.6253734611405309E-2,9.0260087424990545E-2,8.3875225424438524E-2,7.7221515634417634E-2,7.0430011248566252E-2,6.3633522736204484E-2,5.6959447340782871E-2,5.0523107812875841E-2,4.4422295761834873E-2,null,null,null,null,null,4,0.49207712798343645,0.45829364418965879,0.4239558463188981,0.38939258494665163,0.3549635339033792,0.32104678353329064,0.28802356479047553,0.25626111317245659,0.22609510513077841,0.19781336264847091,0.17164253388425413,0.14773917654790497,0.12618612463970957,null,null,null,null,null,5,0.10458767815528371,0.10397577140359697,0.10259998173016674,0.10044142634808298,9.7506307664378802E-2,9.3828258599939915E-2,8.9468887779578288E-2,8.4516193476465745E-2,7.9080754176251378E-2,7.3289903813438737E-2,6.7280406481447119E-2,6.1190391285912811E-2]
[6,5,0.10458767815528371,0.10397577140359697,0.10259998173016674,0.10044142634808298,9.7506307664378802E-2,9.3828258599939915E-2,8.9468887779578288E-2,8.4516193476465745E-2,7.9080754176251378E-2,7.3289903813438737E-2,6.7280406481447119E-2,6.1190391285912811E-2,5.5151432077090674E-2,null,null,null,null,null,5,0.59666480613872019,0.56226941559325572,0.52655582804906487,0.48983401129473458,0.45246984156775799,0.41487504213323056,0.37749245257005382,0.34077730664892236,0.30517585930702978,0.27110326646190963,0.23892294036570125,0.20892956783381778,0.18133755671680024,null,null,null,null,null,6,9.3146700808148866E-2,9.5001517777528494E-2,9.6185353475750662E-2,9.6621764685234424E-2,9.6253734611405309E-2,9.5049268348851898E-2,9.3005781167756901E-2,9.0152602171127472E-2,8.6551063719940841E-2,8.229192022441488E-2,7.7490201823273028E-2,7.2277990582385959E-2]
[7,6,9.3146700808148866E-2,9.5001517777528494E-2,9.6185353475750662E-2,9.6621764685234424E-2,9.6253734611405309E-2,9.5049268348851898E-2,9.3005781167756901E-2,9.0152602171127472E-2,8.6551063719940841E-2,8.229192022441488E-2,7.7490201823273028E-2,7.2277990582385959E-2,6.6795924773170173E-2,null,null,null,null,null,6,0.6898115069468691,0.65727093337078424,0.6227411815248155,0.58645577597996901,0.54872357617916334,0.50992431048208242,0.47049823373781074,0.43092990882004983,0.39172692302697065,0.35339518668632453,0.31641314218897426,0.28120755841620371,0.24813348148997041,null,null,null,null,null,7,8.0874068531536711E-2,8.4609182542565456E-2,8.7883498672925192E-2,9.0580899070155943E-2,9.259332562112417E-2,9.3828258599939915E-2,9.421608781956424E-2,9.3716524227828613E-2,9.2323178483002644E-2,9.0065570380189336E-2,8.7008130381054122E-2,8.3246168840465776E-2]
[8,7,8.0874068531536711E-2,8.4609182542565456E-2,8.7883498672925192E-2,9.0580899070155943E-2,9.259332562112417E-2,9.3828258599939915E-2,9.421608781956424E-2,9.3716524227828613E-2,9.2323178483002644E-2,9.0065570380189336E-2,8.7008130381054122E-2,8.3246168840465776E-2,7.8899237612955475E-2,null,null,null,null,null,7,0.77068557547840577,0.74188011591334968,0.71062468019774072,0.67703667505012499,0.64131690180028755,0.60375256908202235,0.564714321557375,0.52464643304787839,0.4840501015099733,0.44346075706651389,0.40342127257002836,0.36445372725666947,0.32703271910292586,null,null,null,null,null,8,6.8467812379034987E-2,7.3461419116050031E-2,7.8269812479308379E-2,8.2762770375755412E-2,8.6804321055200598E-2,9.0260087424990545E-2,9.3005781167756901E-2,9.4936079950419833E-2,9.5972907988488884E-2,9.6072068580110331E-2,9.5227294114818284E-2,9.3471088495979862E-2]
[9,8,6.8467812379034987E-2,7.3461419116050031E-2,7.8269812479308379E-2,8.2762770375755412E-2,8.6804321055200598E-2,9.0260087424990545E-2,9.3005781167756901E-2,9.4936079950419833E-2,9.5972907988488884E-2,9.6072068580110331E-2,9.5227294114818284E-2,9.3471088495979862E-2,9.087218948381702E-2,null,null,null,null,null,8,0.83915338785744076,0.81534153502939977,0.78889449267704914,0.7597994454258804,0.72812122285548819,0.69401265650701294,0.65772010272513193,0.61958251299829825,0.58002300949846219,0.53953282564662419,0.49864856668484664,0.45792481575264932,0.4179049085867429,null,null,null,null,null,9,5.6531860539583034E-2,6.2192279335792612E-2,6.7957298793006091E-2,7.370924707591435E-2,7.9312152615649126E-2,8.4616958671175427E-2,8.9468887779578288E-2,9.3716524227828613E-2,9.7221826576917789E-2,9.9869999599290771E-2,0.10157802912120886,0.10230077116307121]
[10,9,5.6531860539583034E-2,6.2192279335792612E-2,6.7957298793006091E-2,7.370924707591435E-2,7.9312152615649126E-2,8.4616958671175427E-2,8.9468887779578288E-2,9.3716524227828613E-2,9.7221826576917789E-2,9.9869999599290771E-2,0.10157802912120886,0.10230077116307121,0.10203379426797639,null,null,null,null,null,9,0.89568524839702379,0.8775338143651924,0.85685179147005519,0.83350869250179471,0.80743337547113736,0.77862961517818841,0.74718899050471022,0.71329903722612686,0.67724483607538,0.63940282524591496,0.60022659580605553,0.56022558691572055,0.51993870285471933,null,null,null,null,null,10,4.5534176253952924E-2,5.1350337332033411E-2,5.7532502915086742E-2,6.3997615027755902E-2,7.0636096722325903E-2,7.7313583683611603E-2,8.3875225424438524E-2,9.0152602171127472E-2,9.5972907988488884E-2,0.10116963198034669,0.10559362234584069,0.10912323834167997]
[11,10,4.5534176253952924E-2,5.1350337332033411E-2,5.7532502915086742E-2,6.3997615027755902E-2,7.0636096722325903E-2,7.7313583683611603E-2,8.3875225424438524E-2,9.0152602171127472E-2,9.5972907988488884E-2,0.10116963198034669,0.10559362234584069,0.10912323834167997,0.11167234709968185,null,null,null,null,null,10,0.94121942465097674,0.92888415169722582,0.9143842943851419,0.89750630752955063,0.87806947219346321,0.85594319886180004,0.8310642159291487,0.80345163939725439,0.77321774406386889,0.74057245722626164,0.70582021815189622,0.66934882525740047,0.6316110499544012,null,null,null,null,null,12,2.7455694685213482E-2,3.2507954688758188E-2,3.8261703376238985E-2,4.4735034521037151E-2,5.1921313107296654E-2,5.9783945638066792E-2,6.8252576181316416E-2,7.7221515634417634E-2,8.6551063719940841E-2,9.6072068580110331E-2,0.10559362234584069,0.11491329401662335]
[12,12,2.7455694685213482E-2,3.2507954688758188E-2,3.8261703376238985E-2,4.4735034521037151E-2,5.1921313107296654E-2,5.9783945638066792E-2,6.8252576181316416E-2,7.7221515634417634E-2,8.6551063719940841E-2,9.6072068580110331E-2,0.10559362234584069,0.11491329401662335,0.12382886393789183,null,null,null,null,null,12,0.96867511933619022,0.96139210638598405,0.95264599776138092,0.94224134205058774,0.92999078530075985,0.91572714449986681,0.89931679211046511,0.88067315503167198,0.85976880778380971,0.83664452580637194,0.8114138404977369,0.78426211927402378,0.75543991389229304,null,null,null,null,null,13,2.0566484329450775E-2,2.4939196593111595E-2,3.0072285786414694E-2,3.6032299789272047E-2,4.2869902361777318E-2,5.061295972304667E-2,5.9259893003733889E-2,6.8774157143744838E-2,7.9080754176251378E-2,9.0065570380189336E-2,0.10157802912120886,0.11343710956290488]
[13,13,2.0566484329450775E-2,2.4939196593111595E-2,3.0072285786414694E-2,3.6032299789272047E-2,4.2869902361777318E-2,5.061295972304667E-2,5.9259893003733889E-2,6.8774157143744838E-2,7.9080754176251378E-2,9.0065570380189336E-2,0.10157802912120886,0.11343710956290488,0.12544027879649564,null,null,null,null,null,13,0.98924160366564096,0.98633130297909566,0.98271828354779567,0.97827364183985976,0.97286068766253719,0.9663401042229135,0.95857668511419902,0.94944731217541678,0.93884956196006109,0.92671009618656131,0.91299186961894574,0.89769922883692865,0.8808801926887887,null,null,null,null,null,15,1.0758396334359157E-2,1.3668697020904364E-2,1.7281716452204391E-2,2.172635816014027E-2,2.7139312337463074E-2,3.3659895777086453E-2,4.1423314885801019E-2,5.0552687824583088E-2,6.115043803993906E-2,7.3289903813438737E-2,8.7008130381054122E-2,0.10230077116307121]
[14,15,1.0758396334359157E-2,1.3668697020904364E-2,1.7281716452204391E-2,2.172635816014027E-2,2.7139312337463074E-2,3.3659895777086453E-2,4.1423314885801019E-2,5.0552687824583088E-2,6.115043803993906E-2,7.3289903813438737E-2,8.7008130381054122E-2,0.10230077116307121,0.11911980731121156,null,null,null,null,null,15,1.0000000000000002,1,1,1,1.0000000000000002,1,1,0.99999999999999989,1.0000000000000002,1,0.99999999999999989,0.99999999999999989,1.0000000000000002,null,null,null,null,null,null,{"$f":"SUM(AO105:AO116)","v":0.88553251811226319},{"$f":"SUM(AP105:AP116)","v":0.88909005518102568},0.8933440251082474,0.89825150515682173,0.90374626538859482,0.90973991257500952,0.91612477457556141,0.92277848436558207,0.92956998875143382,0.93636647726379552,0.94304055265921705,0.94947689218712406]
[null,null,{"$f":"SUM(C105:C117)","v":1.0000000000000002},{"$f":"SUM(D105:D117)","v":1},1,1,1.0000000000000002,1,1,0.99999999999999989,1.0000000000000002,1,0.99999999999999989,0.99999999999999989,1.0000000000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",8.9641392230987549E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 13 company's previous rank",{"$f":"(INDEX($U$105:$U$117,COUNTIF($AH$105:$AH117,\"<=\"&V120)+1))","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A104:A118,(MATCH(V121,B105:B117)+1))","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 14x14 matrix before move to rank 6",1,2,3,4,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[1,null,{"$f":"AO104","v":0},1,2,3,4,5,6,7,8,9,10,11,null,null,null,null,null,null,null,{"$f":"C127","v":0},1,2,3,4,5,6,7,8,9,10,11,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10]
[2,{"$f":"AN105","v":1},{"$f":"AO105/AO$117","v":0.14520079084471857},{"$f":"AP105/AP$117","v":0.1296769068946971},0.11484935125382922,0.10084135517740304,8.7759314370772321E-2,7.5687735364513606E-2,6.4685395099361734E-2,5.4783123665197379E-2,4.5983440848693435E-2,3.826205588780035E-2,3.1571016845966644E-2,2.5843112344921468E-2,null,null,null,null,null,null,{"$f":"B128","v":1},{"$f":"C128","v":0.14520079084471857},0.1296769068946971,0.11484935125382922,0.10084135517740304,8.7759314370772321E-2,7.5687735364513606E-2,6.4685395099361734E-2,5.4783123665197379E-2,4.5983440848693435E-2,3.826205588780035E-2,3.1571016845966644E-2,2.5843112344921468E-2,null,null,null,null,null,null,1,0.14520079084471857,0.1296769068946971,0.11484935125382922,0.10084135517740304,8.7759314370772321E-2,7.5687735364513606E-2,6.4685395099361734E-2,5.4783123665197379E-2,4.5983440848693435E-2,3.826205588780035E-2,3.1571016845966644E-2]
[3,2,{"$f":"AO106/AO$117","v":0.14333553102472255},0.1313644237461212,0.11938958776696257,0.10756649349378564,9.6049438188136008E-2,8.498427145487801E-2,7.4501397708557418E-2,6.4709736498423084E-2,5.5692233910580882E-2,4.7503334535871501E-2,4.01685754925993E-2,3.3686198430194769E-2,null,null,null,null,null,null,2,{"$f":"V128+C129","v":0.28853632186944111},{"$f":"W128+D129","v":0.2610413306408183},0.23423893902079179,0.20840784867118867,0.18380875255890833,0.16067200681939162,0.13918679280791915,0.11949286016362046,0.10167567475927432,8.5765390423671845E-2,7.1739592338565944E-2,5.9529310775116237E-2,null,null,null,null,null,null,2,0.14333553102472255,0.1313644237461212,0.11938958776696257,0.10756649349378564,9.6049438188136008E-2,8.498427145487801E-2,7.4501397708557418E-2,6.4709736498423084E-2,5.5692233910580882E-2,4.7503334535871501E-2,4.01685754925993E-2]
[4,3,0.13788466027661292,0.1296769068946971,0.12094323325455066,0.11181882331557837,0.10245500221382457,9.3012252734595305E-2,8.3652218898339389E-2,7.4529432912631949E-2,6.5783576040438024E-2,5.7533032971792082E-2,4.9870328062082879E-2,4.2859772661228909E-2,null,null,null,null,null,null,3,{"$f":"V129+C130","v":0.42642098214605406},0.39071823753551538,0.35518217227534243,0.32022667198676702,0.28626375477273291,0.25368425955398693,0.22283901170625853,0.19402229307625241,0.16745925079971236,0.14329842339546392,0.12160992040064883,0.10238908343634515,null,null,null,null,null,null,3,0.13788466027661292,0.1296769068946971,0.12094323325455066,0.11181882331557837,0.10245500221382457,9.3012252734595305E-2,8.3652218898339389E-2,7.4529432912631949E-2,6.5783576040438024E-2,5.7533032971792082E-2,4.9870328062082879E-2]
[5,5,0.1181071005480847,0.11694627647412689,0.11484935125382922,0.11181882331557837,0.10789124270677104,0.1031374542360794,9.7660155322214739E-2,9.1588821053376998E-2,8.5072404588351552E-2,7.8270533592363245E-2,7.1344128618570646E-2,6.4446424962444834E-2,null,null,null,null,null,null,5,0.54452808269413877,0.5076645140096423,0.47003152352917166,0.43204549530234537,0.39415499747950394,0.35682171379006633,0.32049916702847325,0.28561111412962942,0.25253165538806388,0.22156895698782716,0.19295404901921948,0.16683550839878997,null,null,null,null,null,null,5,0.1181071005480847,0.11694627647412689,0.11484935125382922,0.11181882331557837,0.10789124270677104,0.1031374542360794,9.7660155322214739E-2,9.1588821053376998E-2,8.5072404588351552E-2,7.8270533592363245E-2,7.1344128618570646E-2]
[6,6,0.10518721662160374,0.10685252548256818,0.10766888317644011,0.10756649349378564,0.10650526403007365,0.10447960679202907,0.10152086675185296,9.7696905268774378E-2,9.310871130445296E-2,8.7884308358501168E-2,8.2170593411665688E-2,7.6124012260997007E-2,null,null,null,null,null,null,6,0.64971529931574246,0.61451703949221048,0.57770040670561174,0.53961198879613104,0.50066026150957765,0.46130132058209539,0.42202003378032621,0.38330801939840381,0.34564036669251685,0.30945326534632833,0.27512464243088519,0.24295952065978699,null,null,null,null,null,null,6,0.10518721662160374,0.10685252548256818,0.10766888317644011,0.10756649349378564,0.10650526403007365,0.10447960679202907,0.10152086675185296,9.7696905268774378E-2,9.310871130445296E-2,8.7884308358501168E-2,8.2170593411665688E-2]
[7,7,9.1328174716768462E-2,9.5163793644433878E-2,9.8375873351004117E-2,0.10084135517740304,0.10245500221382457,0.1031374542360794,0.10284198226514979,0.10155906950112681,9.9318157427831691E-2,9.6186239647722716E-2,9.2263402815187218E-2,8.7675823946286757E-2,null,null,null,null,null,null,7,0.74104347403251092,0.70968083313664432,0.6760762800566158,0.64045334397353404,0.60311526372340218,0.56443877481817473,0.524862016045476,0.48486708889953062,0.44495852412034853,0.40563950499405105,0.36738804524607238,0.33063534460607374,null,null,null,null,null,null,7,9.1328174716768462E-2,9.5163793644433878E-2,9.8375873351004117E-2,0.10084135517740304,0.10245500221382457,0.1031374542360794,0.10284198226514979,0.10155906950112681,9.9318157427831691E-2,9.6186239647722716E-2,9.2263402815187218E-2]
[8,8,7.7318236178374869E-2,8.2625397380125587E-2,8.7614413125810461E-2,9.2137636174966647E-2,9.6049438188136008E-2,9.921526600884234E-2,0.10152086675185296,0.10288068215600972,0.10324441316935841,0.10260092700119663,0.10097900227757248,9.8444827109661209E-2,null,null,null,null,null,null,8,0.81836171021088577,0.79230623051676985,0.76369069318242622,0.73259098014850066,0.69916470191153823,0.66365404082701707,0.62638288279732901,0.58774777105554032,0.54820293728970693,0.50824043199524771,0.46836704752364489,0.42908017171573498,null,null,null,null,null,null,8,7.7318236178374869E-2,8.2625397380125587E-2,8.7614413125810461E-2,9.2137636174966647E-2,9.6049438188136008E-2,9.921526600884234E-2,0.10152086675185296,0.10288068215600972,0.10324441316935841,0.10260092700119663,0.10097900227757248]
[9,9,6.3839395373187433E-2,6.9950483613417297E-2,7.6070692681659377E-2,8.205858454202733E-2,8.7759314370772321E-2,9.3012252734595305E-2,9.7660155322214739E-2,0.10155906950112681,0.1045879576076921,0.1066569575313354,0.10771332031774855,0.10774435060491146,null,null,null,null,null,null,9,0.88220110558407316,0.86225671413018712,0.83976138586408555,0.81464956469052796,0.78692401628231057,0.75666629356161241,0.72404303811954374,0.68930684055666713,0.65279089489739905,0.61489738952658313,0.57608036784139349,0.53682452232064648,null,null,null,null,null,null,9,6.3839395373187433E-2,6.9950483613417297E-2,7.6070692681659377E-2,8.205858454202733E-2,8.7759314370772321E-2,9.3012252734595305E-2,9.7660155322214739E-2,0.10155906950112681,0.1045879576076921,0.1066569575313354,0.10771332031774855]
[10,10,5.1420106345750637E-2,5.7756058604859863E-2,6.4401284721320506E-2,7.1246877584227195E-2,7.815921285379103E-2,8.498427145487801E-2,9.1554368741198738E-2,9.7696905268774378E-2,0.10324441316935841,0.10804491023213439,0.11197145451283541,0.11492985162631407,null,null,null,null,null,null,10,0.93362121192982384,0.920012772735047,0.904162670585406,0.88589644227475517,0.86508322913610158,0.84165056501649038,0.81559740686074245,0.78700374582544153,0.75603530806675745,0.72294229975871749,0.6880518223542289,0.65175437394696056,null,null,null,null,null,null,10,5.1420106345750637E-2,5.7756058604859863E-2,6.4401284721320506E-2,7.1246877584227195E-2,7.815921285379103E-2,8.498427145487801E-2,9.1554368741198738E-2,9.7696905268774378E-2,0.10324441316935841,0.10804491023213439,0.11197145451283541]
[11,12,3.1004727803494159E-2,3.6563174336866601E-2,4.2829752369589955E-2,4.980234852289734E-2,5.7451206268577401E-2,6.571542570760576E-2,7.4501397708557418E-2,8.3683697596729376E-2,9.310871130445296E-2,0.10260092700119663,0.11197145451283541,0.12102800495957315,null,null,null,null,null,null,12,0.96462593973331801,0.95657594707191362,0.94699242295499597,0.9356987907976525,0.92253443540467894,0.90736599072409618,0.89009880456929991,0.87068744342217086,0.84914401937121042,0.82554322675991409,0.80002327686706431,0.77278237890653367,null,null,null,null,null,null,13,2.3224990509996678E-2,2.8050248057305938E-2,3.3662603589665031E-2,4.0113820664270779E-2,4.743577263176188E-2,5.5634537985463563E-2,6.4685395099361734E-2,7.4529432912631949E-2,8.5072404588351552E-2,9.6186239647722716E-2,0.10771332031774855]
[12,13,2.3224990509996678E-2,2.8050248057305938E-2,3.3662603589665031E-2,4.0113820664270779E-2,4.743577263176188E-2,5.5634537985463563E-2,6.4685395099361734E-2,7.4529432912631949E-2,8.5072404588351552E-2,9.6186239647722716E-2,0.10771332031774855,0.11947327048855504,null,null,null,null,null,null,13,0.98785093024331472,0.98462619512921956,0.98065502654466097,0.97581261146192333,0.96997020803644085,0.96300052870955977,0.95478419966866168,0.94521687633480278,0.93421642395956195,0.92172946640763675,0.90773659718481281,0.89225564939508872,null,null,null,null,null,null,15,1.2149069756685393E-2,1.5373804870780284E-2,1.9344973455338605E-2,2.4187388538076719E-2,3.0029791963559212E-2,3.6999471290439991E-2,4.5215800331338436E-2,5.4783123665197379E-2,6.5783576040438024E-2,7.8270533592363245E-2,9.2263402815187218E-2]
[13,15,1.2149069756685393E-2,1.5373804870780284E-2,1.9344973455338605E-2,2.4187388538076719E-2,3.0029791963559212E-2,3.6999471290439991E-2,4.5215800331338436E-2,5.4783123665197379E-2,6.5783576040438024E-2,7.8270533592363245E-2,9.2263402815187218E-2,0.10774435060491146,null,null,null,null,null,null,15,1,0.99999999999999989,0.99999999999999956,1,1,0.99999999999999978,1.0000000000000002,1.0000000000000002,1,1,1,1.0000000000000002,null,null,null,null,null,null,null,{"$f":"SUM(AO128:AO138)","v":0.96899527219650594},{"$f":"SUM(AP128:AP138)","v":0.96343682566313327},0.95717024763040959,0.95019765147710267,0.94254879373142275,0.93428457429239398,0.92549860229144265,0.91631630240327078,0.90689128869554703,0.8973990729988035,0.88802854548716459]
[null,null,{"$f":"SUM(C128:C139)","v":1},{"$f":"SUM(D128:D139)","v":0.99999999999999989},0.99999999999999956,1,1,0.99999999999999978,1.0000000000000002,1.0000000000000002,1,1,1,1.0000000000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.75772929191589355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 12 company's previous rank",{"$f":"(INDEX($U$128:$U$139,COUNTIF($AG$128:$AG139,\"<=\"&V142)+1))","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A127:A139,(MATCH(V143,B128:B139)+1))","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 13x13 matrix before move to rank 7",1,2,3,4,5,6,7,8,9,10,12,13]
[]
[]
[1,null,{"$f":"AO127","v":0},1,2,3,4,5,6,7,8,9,10,null,null,null,null,null,null,null,null,{"$f":"C148","v":0},1,2,3,4,5,6,7,8,9,10,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9]
[2,{"$f":"AN128","v":1},{"$f":"AO128/AO$139","v":0.14984674849401411},{"$f":"AP128/AP$139","v":0.13459824602971818},0.11998842581886832,0.10612671481627321,9.3108510619747453E-2,8.1011436394353167E-2,6.9892482753844382E-2,5.9786258873180377E-2,5.0704468575097937E-2,4.2636611780689199E-2,3.5551804056757057E-2,null,null,null,null,null,null,null,{"$f":"B149","v":1},{"$f":"C149","v":0.14984674849401411},0.13459824602971818,0.11998842581886832,0.10612671481627321,9.3108510619747453E-2,8.1011436394353167E-2,6.9892482753844382E-2,5.9786258873180377E-2,5.0704468575097937E-2,4.2636611780689199E-2,3.5551804056757057E-2,null,null,null,null,null,null,null,1,0.14984674849401411,0.13459824602971818,0.11998842581886832,0.10612671481627321,9.3108510619747453E-2,8.1011436394353167E-2,6.9892482753844382E-2,5.9786258873180377E-2,5.0704468575097937E-2,4.2636611780689199E-2]
[3,2,{"$f":"AO129/AO$139","v":0.14792180636734317},0.13634980545372355,0.12473182076284328,0.11320433525232483,0.10190394261488503,9.096186942746344E-2,8.0498660423796817E-2,7.0619431662085966E-2,6.1410043965343844E-2,5.2934459110963263E-2,4.5233428245894026E-2,null,null,null,null,null,null,null,2,{"$f":"V149+C150","v":0.29776855486135728},{"$f":"W149+D150","v":0.2709480514834417},0.2447202465817116,0.21933105006859804,0.19501245323463248,0.17197330582181661,0.15039114317764118,0.13040569053526635,0.11211451254044177,9.5571070891652454E-2,8.0785232302651083E-2,null,null,null,null,null,null,null,2,0.14792180636734317,0.13634980545372355,0.12473182076284328,0.11320433525232483,0.10190394261488503,9.096186942746344E-2,8.0498660423796817E-2,7.0619431662085966E-2,6.1410043965343844E-2,5.2934459110963263E-2]
[4,3,0.1422965253112719,0.13459824602971818,0.12635498601629147,0.1176795408215897,0.1086999451860939,9.9554520425471735E-2,9.0386110461133928E-2,8.1335923760343126E-2,7.2537443969783538E-2,6.4110867397640811E-2,5.6158474089055839E-2,null,null,null,null,null,null,null,3,{"$f":"V150+C151","v":0.44006508017262919},0.40554629751315985,0.37107523259800307,0.33701059089018776,0.30371239842072639,0.27152782624728833,0.24077725363877511,0.21174161429560948,0.18465195651022531,0.15968193828929328,0.13694370639170692,null,null,null,null,null,null,null,3,0.1422965253112719,0.13459824602971818,0.12635498601629147,0.1176795408215897,0.1086999451860939,9.9554520425471735E-2,9.0386110461133928E-2,8.1335923760343126E-2,7.2537443969783538E-2,6.4110867397640811E-2]
[5,5,0.12188614737031797,0.12138447831660661,0.11998842581886832,0.1176795408215897,0.11446754101678307,0.1103919052866664,0.10552166700243294,9.9953281212134065E-2,9.3806617892115682E-2,8.72193162968284E-2,8.0339904591053307E-2,null,null,null,null,null,null,null,5,0.56195122754294713,0.52693077582976644,0.49106365841687138,0.45469013171177747,0.41817993943750947,0.38191973153395475,0.34629892064120804,0.31169489550774354,0.27845857440234101,0.24690125458612167,0.21728361098276022,null,null,null,null,null,null,null,5,0.12188614737031797,0.12138447831660661,0.11998842581886832,0.1176795408215897,0.11446754101678307,0.1103919052866664,0.10552166700243294,9.9953281212134065E-2,9.3806617892115682E-2,8.72193162968284E-2]
[6,6,0.10855286877010939,0.11090766165080064,0.11248665892299455,0.11320433525232483,0.11299708273821429,0.11182846176301216,0.10969316053043988,0.1066191936261961,0.10266799611492412,9.7932247762215305E-2,9.2531477540046453E-2,null,null,null,null,null,null,null,6,0.67050409631305652,0.63783843748056712,0.60355031733986597,0.56789446696410228,0.53117702217572371,0.4937481932969669,0.45599208117164791,0.41831408913393964,0.38112657051726512,0.34483350234833698,0.3098150885228067,null,null,null,null,null,null,null,6,0.10855286877010939,0.11090766165080064,0.11248665892299455,0.11320433525232483,0.11299708273821429,0.11182846176301216,0.10969316053043988,0.1066191936261961,0.10266799611492412,9.7932247762215305E-2]
[7,7,9.4250382161047017E-2,9.8775333378950586E-2,0.10277782201708156,0.10612671481627321,0.1086999451860939,0.1103919052866664,0.11112062407282221,0.11083407469098008,0.10951495362877374,0.10718335079877106,0.10389688854491984,null,null,null,null,null,null,null,7,0.76475447847410349,0.73661377085951774,0.70632813935694749,0.67402118178037551,0.63987696736181765,0.60414009858363327,0.56711270524447011,0.52914816382491969,0.49064152414603884,0.45201685314710804,0.41371197706772656,null,null,null,null,null,null,null,8,7.9792170712155164E-2,8.5761095257340353E-2,9.1534827103862154E-2,9.6966811096340547E-2,0.10190394261488503,0.1061938393706069,0.10969316053043988,0.11227638522438067,0.11384431017951772,0.11433143858544351]
[8,8,7.9792170712155164E-2,8.5761095257340353E-2,9.1534827103862154E-2,9.6966811096340547E-2,0.10190394261488503,0.1061938393706069,0.10969316053043988,0.11227638522438067,0.11384431017951772,0.11433143858544351,0.11371143730765579,null,null,null,null,null,null,null,8,0.84454664918625866,0.82237486611685806,0.79786296646080967,0.77098799287671604,0.74178090997670265,0.71033393795424016,0.67680586577490998,0.64142454904930035,0.60448583432555658,0.56634829173255152,0.52742341437538232,null,null,null,null,null,null,null,9,6.588205041339068E-2,7.2605158688293231E-2,7.9474568782284608E-2,8.6359489959236896E-2,9.3108510619747453E-2,9.9554520425471735E-2,0.10552166700243294,0.11083407469098008,0.11532579363302649,0.11885120092103951]
[9,9,6.588205041339068E-2,7.2605158688293231E-2,7.9474568782284608E-2,8.6359489959236896E-2,9.3108510619747453E-2,9.9554520425471735E-2,0.10552166700243294,0.11083407469098008,0.11532579363302649,0.11885120092103951,0.12129488501820399,null,null,null,null,null,null,null,9,0.91042869959964934,0.89498002480515126,0.87733753524309432,0.85734748283595297,0.8348894205964501,0.80988845837971191,0.7823275327773429,0.75225862374028041,0.71981162795858311,0.68519949265359104,0.64871829939358627,null,null,null,null,null,null,null,10,5.3065384136696772E-2,5.9947945798217113E-2,6.7282998903020294E-2,7.4981113112069259E-2,8.292325381306713E-2,9.096186942746344E-2,9.8924372780811565E-2,0.1066191936261961,0.11384431017951772,0.12039784025080941]
[10,10,5.3065384136696772E-2,5.9947945798217113E-2,6.7282998903020294E-2,7.4981113112069259E-2,8.292325381306713E-2,9.096186942746344E-2,9.8924372780811565E-2,0.1066191936261961,0.11384431017951772,0.12039784025080941,0.12608992704328989,null,null,null,null,null,null,null,10,0.96349408373634615,0.95492797060336843,0.94462053414611458,0.9323285959480222,0.91781267440951719,0.90085032780717533,0.88125190555815447,0.8588778173664765,0.83365593813810079,0.80559733290440039,0.77480822643687619,null,null,null,null,null,null,null,13,2.3968115404062365E-2,2.9114776714081862E-2,3.5168877922188729E-2,4.2216291107342756E-2,5.0327126772896386E-2,5.9547743285390219E-2,6.9892482753844382E-2,8.1335923760343126E-2,9.3806617892115682E-2,0.10718335079877106]
[11,13,2.3968115404062365E-2,2.9114776714081862E-2,3.5168877922188729E-2,4.2216291107342756E-2,5.0327126772896386E-2,5.9547743285390219E-2,6.9892482753844382E-2,8.1335923760343126E-2,9.3806617892115682E-2,0.10718335079877106,0.12129488501820399,null,null,null,null,null,null,null,13,0.98746219914040856,0.98404274731745034,0.97978941206830328,0.97454488705536491,0.96813980118241361,0.96039807109256559,0.95114438831199888,0.94021374112681966,0.92746255603021643,0.91278068370317145,0.89610311145508015,null,null,null,null,null,null,null,15,1.253780085959144E-2,1.5957252682549786E-2,2.021058793169702E-2,2.5455112944635153E-2,3.1860198817586241E-2,3.9601928907434393E-2,4.8855611688001045E-2,5.9786258873180377E-2,7.2537443969783538E-2,8.72193162968284E-2]
[12,15,1.253780085959144E-2,1.5957252682549786E-2,2.021058793169702E-2,2.5455112944635153E-2,3.1860198817586241E-2,3.9601928907434393E-2,4.8855611688001045E-2,5.9786258873180377E-2,7.2537443969783538E-2,8.72193162968284E-2,0.10389688854491984,null,null,null,null,null,null,null,15,1,1.0000000000000002,1.0000000000000002,1,0.99999999999999989,1,0.99999999999999989,1,1,0.99999999999999989,1,null,null,null,null,null,null,null,null,{"$f":"SUM(AO149:AO158)","v":0.90574961783895303},{"$f":"SUM(AP149:AP158)","v":0.9012246666210495},0.89722217798291881,0.89387328518372688,0.89130005481390595,0.88960809471333369,0.8888793759271777,0.88916592530901994,0.89048504637122627,0.89281664920122894]
[null,null,{"$f":"SUM(C149:C159)","v":1},{"$f":"SUM(D149:D159)","v":1.0000000000000002},1.0000000000000002,1,0.99999999999999989,1,0.99999999999999989,1,1,0.99999999999999989,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.40184205770492554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 11 company's previous rank",{"$f":"(INDEX($U$149:$U$159,COUNTIF($AF$149:$AF$159,\"<=\"&V162)+1))","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A148:A159,(MATCH(V163,B149:B159)+1))","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 12x12 matrix before move to rank 8",1,2,3,4,5,6,8,9,10,11,12]
[]
[]
[]
[1,null,{"$f":"AO148","v":0},1,2,3,4,5,6,7,8,9,null,null,null,null,null,null,null,null,null,{"$f":"C169","v":0},1,2,3,4,5,6,7,8,9,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8]
[2,{"$f":"AN149","v":1},{"$f":"AO149/AO$159","v":0.1654394829903838},{"$f":"AP149/AP$159","v":0.14935037956114286},0.13373323660881759,0.11872680006815498,0.10446371019149946,9.1064185314611149E-2,7.8629884601541702E-2,6.7238585253255531E-2,5.6940280784861387E-2,4.775517102961134E-2,null,null,null,null,null,null,null,null,{"$f":"B170","v":1},{"$f":"C170","v":0.1654394829903838},0.14935037956114286,0.13373323660881759,0.11872680006815498,0.10446371019149946,9.1064185314611149E-2,7.8629884601541702E-2,6.7238585253255531E-2,5.6940280784861387E-2,4.775517102961134E-2,null,null,null,null,null,null,null,null,1,0.1654394829903838,0.14935037956114286,0.13373323660881759,0.11872680006815498,0.10446371019149946,9.1064185314611149E-2,7.8629884601541702E-2,6.7238585253255531E-2,5.6940280784861387E-2]
[3,2,{"$f":"AO150/AO$159","v":0.16331423547301396},0.15129391205517953,0.13901999284420041,0.12664472373067598,0.11433180337474735,0.10224937246864294,9.0561962178309946E-2,7.9422107451478138E-2,6.8962465136941972E-2,5.9289283144889633E-2,null,null,null,null,null,null,null,null,2,{"$f":"V170+C171","v":0.32875371846339774},{"$f":"W170+D171","v":0.30064429161632239},0.272753229453018,0.24537152379883095,0.21879551356624682,0.1933135577832541,0.16919184677985166,0.14666069270473367,0.12590274592180337,0.10704445417450098,null,null,null,null,null,null,null,null,2,0.16331423547301396,0.15129391205517953,0.13901999284420041,0.12664472373067598,0.11433180337474735,0.10224937246864294,9.0561962178309946E-2,7.9422107451478138E-2,6.8962465136941972E-2]
[4,3,0.15710359961374332,0.14935037956114286,0.14082909352548015,0.13165125613682685,0.12195662347265232,0.11190828974814136,0.10168546251492609,9.1474404771050705E-2,8.1458351563990283E-2,7.1807428160080247E-2,null,null,null,null,null,null,null,null,3,{"$f":"V171+C172","v":0.48585731807714105},0.44999467117746528,0.41358232297849817,0.3770227799356578,0.34075213703889917,0.30522184753139547,0.27087730929477777,0.23813509747578437,0.20736109748579365,0.17885188233458121,null,null,null,null,null,null,null,null,3,0.15710359961374332,0.14935037956114286,0.14082909352548015,0.13165125613682685,0.12195662347265232,0.11190828974814136,0.10168546251492609,9.1474404771050705E-2,8.1458351563990283E-2]
[5,5,0.13456936107920053,0.1346883666330527,0.13373323660881759,0.13165125613682685,0.12842761581640727,0.12409049101811395,0.1187131458555496,0.11241240624172186,0.10534328260129984,9.7690064779661537E-2,null,null,null,null,null,null,null,null,5,0.62042667915634153,0.584683037810518,0.54731555958731581,0.50867403607248463,0.46917975285530644,0.42931233854950945,0.38959045515032736,0.3505475037175062,0.3127043800870935,0.27654194711424274,null,null,null,null,null,null,null,null,5,0.13456936107920053,0.1346883666330527,0.13373323660881759,0.13165125613682685,0.12842761581640727,0.12409049101811395,0.1187131458555496,0.11241240624172186,0.10534328260129984]
[6,6,0.11984864981683123,0.12306327795778756,0.12537213377391129,0.12664472373067598,0.12677782541122684,0.1257053104929847,0.12340612629921859,0.11990922120541422,0.11529446399274378,0.10968909221152157,null,null,null,null,null,null,null,null,6,0.74027532897317272,0.7077463157683056,0.67268769336122713,0.63531875980316066,0.59595757826653328,0.55501764904249418,0.51299658144954596,0.47045672492292046,0.42799884407983729,0.3862310393257643,null,null,null,null,null,null,null,null,6,0.11984864981683123,0.12306327795778756,0.12537213377391129,0.12664472373067598,0.12677782541122684,0.1257053104929847,0.12340612629921859,0.11990922120541422,0.11529446399274378]
[7,8,8.8095174583162364E-2,9.5160616917958282E-2,0.10202024576526326,0.10847937029062231,0.11433180337474735,0.11937148504120422,0.12340612629921859,0.12627157882299667,0.12784528010148999,0.12805701897218399,null,null,null,null,null,null,null,null,8,0.82837050355633512,0.8029069326862639,0.77470793912649039,0.74379813009378293,0.71028938164128064,0.67438913408369838,0.63640270774876451,0.59672830374591712,0.55584412418132723,0.51428805829794833,null,null,null,null,null,null,null,null,9,7.2737596699825324E-2,8.0562773498544876E-2,8.8578471121784547E-2,9.6612675857615044E-2,0.10446371019149946,0.11190828974814136,0.1187131458555496,0.12464948502436247,0.12950896155189265]
[8,9,7.2737596699825324E-2,8.0562773498544876E-2,8.8578471121784547E-2,9.6612675857615044E-2,0.10446371019149946,0.11190828974814136,0.1187131458555496,0.12464948502436247,0.12950896155189265,0.13311938238088572,null,null,null,null,null,null,null,null,9,0.9011081002561605,0.8834697061848088,0.8632864102482749,0.84041080595139794,0.81475309183278011,0.78629742383183976,0.7551158536043141,0.72137778877027958,0.68535308573321985,0.64740744067883405,null,null,null,null,null,null,null,null,10,5.8587255342493635E-2,6.6518314487528624E-2,7.499034303218173E-2,8.388338073741361E-2,9.3036293855474558E-2,0.10224937246864294,0.11129111042499432,0.11990922120541422,0.12784528010148999]
[9,10,5.8587255342493635E-2,6.6518314487528624E-2,7.499034303218173E-2,8.388338073741361E-2,9.3036293855474558E-2,0.10224937246864294,0.11129111042499432,0.11990922120541422,0.12784528010148999,0.1348516969957102,null,null,null,null,null,null,null,null,10,0.95969535559865415,0.94998802067233745,0.93827675328045668,0.92429418668881158,0.90778938568825462,0.88854679630048272,0.86640696402930839,0.84128700997569383,0.81319836583470984,0.78225913767454425,null,null,null,null,null,null,null,null,13,2.6462186604338175E-2,3.2305792098702241E-2,3.9197512929577037E-2,4.7228496261263263E-2,5.6464853223198962E-2,6.6937051988694887E-2,7.8629884601541702E-2,9.1474404771050705E-2,0.10534328260129984]
[10,13,2.6462186604338175E-2,3.2305792098702241E-2,3.9197512929577037E-2,4.7228496261263263E-2,5.6464853223198962E-2,6.6937051988694887E-2,7.8629884601541702E-2,9.1474404771050705E-2,0.10534328260129984,0.12005079754579416,null,null,null,null,null,null,null,null,13,0.98615754220299234,0.98229381277103966,0.97747426621003375,0.97152268295007482,0.96425423891145357,0.95548384828917765,0.94503684863085013,0.93276141474674457,0.91854164843600972,0.90230993522033842,null,null,null,null,null,null,null,null,15,1.3842457797007567E-2,1.7706187228960474E-2,2.2525733789966331E-2,2.8477317049925153E-2,3.5745761088546456E-2,4.4516151710822363E-2,5.496315136914999E-2,6.7238585253255531E-2,8.1458351563990283E-2]
[11,{"$f":"AN158","v":15},1.3842457797007567E-2,1.7706187228960474E-2,2.2525733789966331E-2,2.8477317049925153E-2,3.5745761088546456E-2,4.4516151710822363E-2,5.496315136914999E-2,6.7238585253255531E-2,8.1458351563990283E-2,9.7690064779661537E-2,null,null,null,null,null,null,null,null,15,0.99999999999999989,1.0000000000000002,1,1,1,1,1.0000000000000002,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO170:AO178)","v":0.91190482541683748},{"$f":"SUM(AP170:AP178)","v":0.90483938308204181},0.89797975423473686,0.89152062970937773,0.88566819662525265,0.88062851495879579,0.87659387370078157,0.87372842117700344,0.87215471989851012]
[null,null,{"$f":"SUM(C170:C179)","v":0.99999999999999989},{"$f":"SUM(D170:D179)","v":1.0000000000000002},1,1,1,1,1.0000000000000002,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.46187436580657959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 10 company's previous rank",{"$f":"(INDEX($U$170:$U$179,COUNTIF($AE$170:$AE$179,\"<=\"&V182)+1))","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A169:A179,(MATCH(V183,B170:B179)+1))","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 11x11 matrix before move to rank 9",1,2,3,4,5,6,8,9,10,11]
[]
[]
[]
[1,null,{"$f":"AO169","v":0},1,2,3,4,5,6,7,8,null,null,null,null,null,null,null,null,null,null,{"$f":"C189","v":0},1,2,3,4,5,6,7,8,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7]
[2,{"$f":"AN170","v":1},{"$f":"AO170/AO$179","v":0.18142187471676155},{"$f":"AP170/AP$179","v":0.16505733763756972},0.1489267836809815,0.13317336258035681,0.1179490362074055,0.1034081724220252,8.9699331652392314E-2,7.6955932328123353E-2,6.5286903213098865E-2,null,null,null,null,null,null,null,null,null,{"$f":"B190","v":1},{"$f":"C190","v":0.18142187471676155},0.16505733763756972,0.1489267836809815,0.13317336258035681,0.1179490362074055,0.1034081724220252,8.9699331652392314E-2,7.6955932328123353E-2,6.5286903213098865E-2,null,null,null,null,null,null,null,null,null,1,0.18142187471676155,0.16505733763756972,0.1489267836809815,0.13317336258035681,0.1179490362074055,0.1034081724220252,8.9699331652392314E-2,7.6955932328123353E-2]
[3,2,{"$f":"AO171/AO$179","v":0.17909131624384375},0.16720526856362716,0.15481417280133894,0.1420547315567563,0.12909101152146696,0.11610954077886876,0.10331119677574037,9.0900221998602565E-2,7.9071366081659128E-2,null,null,null,null,null,null,null,null,null,2,{"$f":"V190+C191","v":0.3605131909606053},{"$f":"W190+D191","v":0.33226260620119685},0.30374095648232047,0.27522809413711313,0.24704004772887245,0.21951771320089397,0.19301052842813268,0.1678561543267259,0.14435826929475798,null,null,null,null,null,null,null,null,null,2,0.17909131624384375,0.16720526856362716,0.15481417280133894,0.1420547315567563,0.12909101152146696,0.11610954077886876,0.10331119677574037,9.0900221998602565E-2]
[4,3,0.1722806977602408,0.16505733763756972,0.15682880695400025,0.14767045399694584,0.1377001273584797,0.12707774941103003,0.11600065385539715,0.10469432211879422,9.3398968904816956E-2,null,null,null,null,null,null,null,null,null,3,{"$f":"V191+C192","v":0.5327938887208461},0.49731994383876654,0.46056976343632072,0.42289854813405897,0.38474017508735214,0.34659546261192398,0.30901118228352986,0.27255047644552011,0.23775723819957495,null,null,null,null,null,null,null,null,null,3,0.1722806977602408,0.16505733763756972,0.15682880695400025,0.14767045399694584,0.1377001273584797,0.12707774941103003,0.11600065385539715,0.10469432211879422]
[5,5,0.14756952406484747,0.14885334253940238,0.1489267836809815,0.14767045399694584,0.14500646664943764,0.14091127973969828,0.13542547970860153,0.12865829188695796,0.12078508571685342,null,null,null,null,null,null,null,null,null,5,0.68036341278569357,0.64617328637816895,0.60949654711730217,0.57056900213100481,0.52974664173678976,0.48750674235162228,0.44443666199213139,0.40120876833247809,0.35854232391642837,null,null,null,null,null,null,null,null,null,5,0.14756952406484747,0.14885334253940238,0.1489267836809815,0.14767045399694584,0.14500646664943764,0.14091127973969828,0.13542547970860153,0.12865829188695796]
[6,6,0.13142670866123299,0.13600566051691121,0.13961576882181947,0.1420547315567563,0.14314370313205405,0.1427449921932932,0.14077913387441982,0.13723854952993744,0.13219496651484067,null,null,null,null,null,null,null,null,null,6,0.81179012144692653,0.78217894689508016,0.74911231593912164,0.71262373368776111,0.6728903448688438,0.63025173454491545,0.58521579586655115,0.53844731786241551,0.49073729043126901,null,null,null,null,null,null,null,null,null,6,0.13142670866123299,0.13600566051691121,0.13961576882181947,0.1420547315567563,0.14314370313205405,0.1427449921932932,0.14077913387441982,0.13723854952993744]
[7,9,7.9764460799488041E-2,8.9035440990791012E-2,9.8641946774481112E-2,0.1083684130664585,0.1179490362074055,0.12707774941103003,0.13542547970860153,0.1426638781607294,0.14849310402971069,null,null,null,null,null,null,null,null,null,9,0.8915545822464146,0.87121438788587113,0.84775426271360277,0.82099214675421961,0.79083938107624929,0.75732948395594546,0.72064127557515267,0.68111119602314485,0.63923039446097973,null,null,null,null,null,null,null,null,null,10,6.4247116266451409E-2,7.3513947039921673E-2,8.3510059863308284E-2,9.4090229594303756E-2,0.10504644313748621,0.11610954077886876,0.12695857655854742,0.13723854952993744]
[8,10,6.4247116266451409E-2,7.3513947039921673E-2,8.3510059863308284E-2,9.4090229594303756E-2,0.10504644313748621,0.11610954077886876,0.12695857655854742,0.13723854952993744,0.14658555091734979,null,null,null,null,null,null,null,null,null,10,0.955801698512866,0.94472833492579278,0.93126432257691105,0.91508237634852341,0.89588582421373553,0.87343902473481427,0.84759985213370004,0.81834974555308226,0.78581594537832955,null,null,null,null,null,null,null,null,null,13,2.9018583811355688E-2,3.5703344375510093E-2,4.3650775805052937E-2,5.2975214131229964E-2,6.3753958241192885E-2,7.6010543437634248E-2,8.9699331652392314E-2,0.10469432211879422]
[9,13,2.9018583811355688E-2,3.5703344375510093E-2,4.3650775805052937E-2,5.2975214131229964E-2,6.3753958241192885E-2,7.6010543437634248E-2,8.9699331652392314E-2,0.10469432211879422,0.12078508571685342,null,null,null,null,null,null,null,null,null,13,0.9848202823242217,0.98043167930130282,0.974915098381964,0.96805759047975337,0.95963978245492843,0.94944956817244852,0.93729918378609234,0.92304406767187652,0.90660103109518297,null,null,null,null,null,null,null,null,null,15,1.5179717675778382E-2,1.9568320698696923E-2,2.5084901618035789E-2,3.1942409520246691E-2,4.036021754507161E-2,5.0550431827551319E-2,6.2700816213907551E-2,7.6955932328123353E-2]
[10,15,1.5179717675778382E-2,1.9568320698696923E-2,2.5084901618035789E-2,3.1942409520246691E-2,4.036021754507161E-2,5.0550431827551319E-2,6.2700816213907551E-2,7.6955932328123353E-2,9.3398968904816956E-2,null,null,null,null,null,null,null,null,null,15,1,0.99999999999999978,0.99999999999999978,1,1,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO190:AO197)","v":0.92023553920051204},{"$f":"SUM(AP190:AP197)","v":0.91096455900920881},0.90135805322551865,0.89163158693354161,0.88205096379259451,0.87292225058896988,0.86457452029139847,0.85733612183927055]
[null,null,{"$f":"SUM(C190:C198)","v":1},{"$f":"SUM(D190:D198)","v":0.99999999999999978},0.99999999999999978,1,1,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.49216562509536743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 9 company's previous rank",{"$f":"(INDEX($U$190:$U$198,COUNTIF($AD$190:$AD$198,\"<=\"&V201)+1))","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A189:A198,(MATCH(V202,B190:B198)+1))","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 10x10 matrix before move to rank 8",1,2,3,4,5,6,8,9,10]
[]
[]
[]
[1,null,{"$f":"AO189","v":0},1,2,3,4,5,6,7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C208","v":0},1,2,3,4,5,6,7,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6]
[2,{"$f":"AN190","v":1},{"$f":"AO190/AO$198","v":0.19714721610771344},{"$f":"AP190/AP$198","v":0.18118963685820094},0.16522488832051319,0.14935917988096464,0.13372133929796379,0.11846206503758451,0.1037496821235951,8.976168199122106E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"B209","v":1},{"$f":"C209","v":0.19714721610771344},0.18118963685820094,0.16522488832051319,0.14935917988096464,0.13372133929796379,0.11846206503758451,0.1037496821235951,8.976168199122106E-2,null,null,null,null,null,null,null,null,null,null,1,0.19714721610771344,0.18118963685820094,0.16522488832051319,0.14935917988096464,0.13372133929796379,0.11846206503758451,0.1037496821235951]
[3,2,{"$f":"AO191/AO$198","v":0.19461464876637541},0.1835475012831283,0.17175657581061698,0.15931998556186688,0.14635323447344639,0.13301246554378518,0.11949368660658666,0.10602635265570219,null,null,null,null,null,null,null,null,null,null,2,{"$f":"V209+C210","v":0.39176186487408882},{"$f":"W209+D210","v":0.36473713814132924},0.33698146413113017,0.30867916544283153,0.28007457377141021,0.2514745305813697,0.22324336873018175,0.19578803464692324,null,null,null,null,null,null,null,null,null,null,2,0.19461464876637541,0.1835475012831283,0.17175657581061698,0.15931998556186688,0.14635323447344639,0.13301246554378518,0.11949368660658666]
[4,3,0.1872136973865581,0.18118963685820094,0.17399168553804653,0.16561823982123297,0.15611357281035579,0.14557739744323087,0.13417079862161563,0.12211584167734604,null,null,null,null,null,null,null,null,null,null,3,{"$f":"V210+C211","v":0.57897556226064695},0.54592677499953024,0.51097314966917673,0.4742974052640645,0.43618814658176597,0.39705192802460054,0.35741416735179737,0.31790387632426931,null,null,null,null,null,null,null,null,null,null,5,0.16036060093164173,0.16340190303484425,0.16522488832051319,0.16561823982123297,0.16439692557666596,0.16142477711459863,0.15663829609847554]
[5,5,0.16036060093164173,0.16340190303484425,0.16522488832051319,0.16561823982123297,0.16439692557666596,0.16142477711459863,0.15663829609847554,0.15006750399241692,null,null,null,null,null,null,null,null,null,null,5,0.73933616319228868,0.70932867803437449,0.67619803798968992,0.63991564508529741,0.60058507215843193,0.55847670513919923,0.51405246345027289,0.46797138031668623,null,null,null,null,null,null,null,null,null,null,6,0.14281855357967885,0.14929852009263112,0.15489490366475683,0.15931998556186688,0.16228507082694243,0.16352543665484714,0.16283053753072813]
[6,6,0.14281855357967885,0.14929852009263112,0.15489490366475683,0.15931998556186688,0.16228507082694243,0.16352543665484714,0.16283053753072813,0.16007554800737336,null,null,null,null,null,null,null,null,null,null,6,0.88215471677196755,0.85862719812700561,0.8310929416544468,0.7992356306471643,0.76287014298537437,0.72200214179404631,0.67688300098100096,0.62804692832405962,null,null,null,null,null,null,null,null,null,null,10,6.98159476890758E-2,8.0699019860747984E-2,9.2649152647459806E-2,0.10552590439050567,0.11909339420231825,0.13301246554378518,0.14684515166576614]
[7,10,6.98159476890758E-2,8.0699019860747984E-2,9.2649152647459806E-2,0.10552590439050567,0.11909339420231825,0.13301246554378518,0.14684515166576614,0.16007554800737336,null,null,null,null,null,null,null,null,null,null,10,0.95197066446104339,0.93932621798775362,0.92374209430190657,0.90476153503766998,0.8819635371876926,0.85501460733783152,0.82372815264676713,0.78812247633143295,null,null,null,null,null,null,null,null,null,null,13,3.1533865597677999E-2,3.9192901658371949E-2,4.8427786991915377E-2,5.9413792543420191E-2,7.2279222922751657E-2,8.7075960529530705E-2,0.1037496821235951]
[8,13,3.1533865597677999E-2,3.9192901658371949E-2,4.8427786991915377E-2,5.9413792543420191E-2,7.2279222922751657E-2,8.7075960529530705E-2,0.1037496821235951,0.12211584167734604,null,null,null,null,null,null,null,null,null,null,13,0.9835045300587214,0.97851911964612559,0.97216988129382198,0.96417532758109015,0.95424276011044429,0.94209056786736223,0.92747783477036227,0.91023831800877897,null,null,null,null,null,null,null,null,null,null,15,1.6495469941278634E-2,2.1480880353874569E-2,2.7830118706178106E-2,3.5824672418909652E-2,4.5757239889555761E-2,5.790943213263771E-2,7.2522165229637697E-2]
[9,15,1.6495469941278634E-2,2.1480880353874569E-2,2.7830118706178106E-2,3.5824672418909652E-2,4.5757239889555761E-2,5.790943213263771E-2,7.2522165229637697E-2,8.976168199122106E-2,null,null,null,null,null,null,null,null,null,null,15,1,1.0000000000000002,1,0.99999999999999978,1,0.99999999999999989,1,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO209:AO215)","v":0.81278630261344187},{"$f":"SUM(AP209:AP215)","v":0.81881036314179911},0.82600831446195355,0.83438176017876686,0.84388642718964424,0.85442260255676905,0.86582920137838437]
[null,null,{"$f":"SUM(C209:C216)","v":1},{"$f":"SUM(D209:D216)","v":1.0000000000000002},1,0.99999999999999978,1,0.99999999999999989,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.20762729644775391]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 8 company's previous rank",{"$f":"(INDEX($U$209:$U$216,COUNTIF($AC$209:$AC$216,\"<=\"&V219)+1))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A208:A216,(MATCH(V220,B209:B216)+1))","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 9x9 matrix before move to rank 11",1,2,3,5,6,7,8,9]
[]
[]
[]
[1,null,{"$f":"AO208","v":0},1,2,3,4,5,6,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C226","v":0},1,2,3,4,5,6,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5]
[2,{"$f":"AN209","v":1},{"$f":"AO209/AO$216","v":0.24255725702291506},{"$f":"AP209/AP$216","v":0.22128400544781951},0.20002811766869152,0.17900580646557318,0.15845892881971066,0.13864575291325315,0.11982696120485137,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B227","v":1},{"$f":"C227","v":0.24255725702291506},0.22128400544781951,0.20002811766869152,0.17900580646557318,0.15845892881971066,0.13864575291325315,0.11982696120485137,null,null,null,null,null,null,null,null,null,null,null,1,0.24255725702291506,0.22128400544781951,0.20002811766869152,0.17900580646557318,0.15845892881971066,0.13864575291325315]
[3,2,{"$f":"AO210/AO$216","v":0.2394413490244722},0.2241636275569977,0.20793565004547929,0.19094375400504018,0.17342764352880963,0.15567526554864008,0.13801069127300727,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"V227+C228","v":0.48199860604738726},{"$f":"W227+D228","v":0.44544763300481721},0.40796376771417081,0.36994956047061334,0.33188657234852026,0.29432101846189324,0.25783765247785861,null,null,null,null,null,null,null,null,null,null,null,2,0.2394413490244722,0.2241636275569977,0.20793565004547929,0.19094375400504018,0.17342764352880963,0.15567526554864008]
[4,5,0.19729737129675601,0.1995601306361908,0.20002811766869152,0.19849216237151343,0.19480930167836613,0.18892849584216534,0.1809113112021519,null,null,null,null,null,null,null,null,null,null,null,5,0.67929597734414326,0.64500776364100798,0.60799188538286231,0.5684417228421268,0.52669587402688633,0.4832495143040586,0.43874896368001048,null,null,null,null,null,null,null,null,null,null,null,6,0.17571476428731456,0.18233589462616029,0.18752220886015233,0.19094375400504018,0.19230676735421953,0.19138706790470503]
[5,6,0.17571476428731456,0.18233589462616029,0.18752220886015233,0.19094375400504018,0.19230676735421953,0.19138706790470503,0.18806311599505407,null,null,null,null,null,null,null,null,null,null,null,6,0.85501074163145785,0.82734365826716827,0.79551409424301467,0.75938547684716695,0.71900264138110592,0.67463658220876366,0.62681207967506458,null,null,null,null,null,null,null,null,null,null,null,10,8.5897052478109984E-2,9.8556422211247427E-2,0.11216491532268624,0.12647196933918675,0.14112490776623751,0.15567526554864008]
[6,10,8.5897052478109984E-2,9.8556422211247427E-2,0.11216491532268624,0.12647196933918675,0.14112490776623751,0.15567526554864008,0.16960059955472895,null,null,null,null,null,null,null,null,null,null,null,10,0.94090779410956782,0.92590008047841565,0.90767900956570091,0.88585744618635376,0.86012754914734346,0.83031184775740374,0.79641267922979353,null,null,null,null,null,null,null,null,null,null,null,13,3.8797240426276462E-2,4.786566392245898E-2,5.8628691919960077E-2,7.1206964700056177E-2,8.5650415261991825E-2,0.1019120517984486]
[7,13,3.8797240426276462E-2,4.786566392245898E-2,5.8628691919960077E-2,7.1206964700056177E-2,8.5650415261991825E-2,0.1019120517984486,0.11982696120485137,null,null,null,null,null,null,null,null,null,null,null,13,0.97970503453584423,0.9737657444008746,0.96630770148566103,0.95706441088640992,0.94577796440933526,0.93222389955585239,0.9162396404346449,null,null,null,null,null,null,null,null,null,null,null,15,2.0294965464155733E-2,2.6234255599125306E-2,3.3692298514338963E-2,4.2935589113590154E-2,5.4222035590664693E-2,6.7776100444147752E-2]
[8,{"$f":"AN215","v":15},2.0294965464155733E-2,2.6234255599125306E-2,3.3692298514338963E-2,4.2935589113590154E-2,5.4222035590664693E-2,6.7776100444147752E-2,8.3760359565355075E-2,null,null,null,null,null,null,null,null,null,null,null,15,1,0.99999999999999989,1,1,1,1.0000000000000002,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO227:AO232)","v":0.80270262870324394},0.80043986936380918,0.79997188233130845,0.80150783762848665,0.80519069832163392,0.81107150415783469]
[null,null,{"$f":"SUM(C227:C233)","v":1},{"$f":"SUM(D227:D233)","v":0.99999999999999989},1,1,1,1.0000000000000002,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.32973593473434448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 7 company's previous rank",{"$f":"(INDEX($U$227:$U$233,COUNTIF($AB$227:$AB$233,\"<=\"&V237)+1))","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A226:A233,(MATCH(V238,B227:B233)+1))","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 8x8 matrix before move to rank 12",1,2,3,5,6,7,8]
[]
[]
[1,null,{"$f":"AO226","v":0},1,2,3,4,5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C243","v":0},1,2,3,4,5,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4]
[2,{"$f":"AN227","v":1},{"$f":"AO227/AO$233","v":0.30217573525922453},{"$f":"AP227/AP$233","v":0.27645300280169249},0.25004393540153186,0.22333631445853136,0.19679677019370403,0.17094146718570039,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B244","v":1},{"$f":"C244","v":0.30217573525922453},0.27645300280169249,0.25004393540153186,0.22333631445853136,0.19679677019370403,0.17094146718570039,null,null,null,null,null,null,null,null,null,null,null,null,2,0.29829396399422126,0.28005055237336351,0.25992869829312665,0.23823067603431977,0.2153870429580321]
[3,2,0.29829396399422126,0.28005055237336351,0.25992869829312665,0.23823067603431977,0.2153870429580321,0.19193778199652498,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"V244+C245","v":0.60046969925344573},{"$f":"W244+D245","v":0.55650355517505601},0.50997263369465851,0.4615669904928511,0.41218381315173613,0.36287924918222536,null,null,null,null,null,null,null,null,null,null,null,null,6,0.21890393528569796,0.22779461844033472,0.23441099993873282,0.23823067603431977,0.23883381633080225]
[4,6,0.21890393528569796,0.22779461844033472,0.23441099993873282,0.23823067603431977,0.23883381633080225,0.23596818150260285,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"V245+C246","v":0.81937363453914369},0.78429817361539067,0.74438363363339133,0.6997976665271709,0.65101762948253838,0.59884743068482815,null,null,null,null,null,null,null,null,null,null,null,null,10,0.10700980588150757,0.12312782756508646,0.14021107216395029,0.15779255473457865,0.17526892456706583]
[5,10,0.10700980588150757,0.12312782756508646,0.14021107216395029,0.15779255473457865,0.17526892456706583,0.19193778199652498,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"V246+C247","v":0.92638344042065124},0.90742600118047712,0.88459470579734156,0.85759022126174955,0.82628655404960427,0.79078521268135316,null,null,null,null,null,null,null,null,null,null,null,null,13,4.833326693965475E-2,5.9799200107939002E-2,7.3288440775070893E-2,8.8841258135097481E-2,0.10637283247375358]
[6,13,4.833326693965475E-2,5.9799200107939002E-2,7.3288440775070893E-2,8.8841258135097481E-2,0.10637283247375358,0.12565113097428768,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"V247+C248","v":0.97471670736030602},0.96722520128841616,0.95788314657241247,0.94643147939684702,0.93265938652335789,0.91643634365564086,null,null,null,null,null,null,null,null,null,null,null,null,15,2.5283292639693974E-2,3.2774798711583834E-2,4.2116853427587461E-2,5.3568520603152946E-2,6.7340613476642108E-2]
[7,15,2.5283292639693974E-2,3.2774798711583834E-2,4.2116853427587461E-2,5.3568520603152946E-2,6.7340613476642108E-2,8.3563656344359138E-2,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"V248+C249","v":1},1,0.99999999999999989,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO244:AO248)","v":0.69782426474077552},{"$f":"SUM(AP244:AP248)","v":0.72354699719830751},{"$f":"SUM(AQ244:AQ248)","v":0.74995606459846809},{"$f":"SUM(AR244:AR248)","v":0.7766636855414687},{"$f":"SUM(AS244:AS248)","v":0.80320322980629588}]
[null,null,{"$f":"SUM(C244:C249)","v":1},1,0.99999999999999989,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",9.5429062843322754E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 6 company's previous rank",{"$f":"(INDEX($U$244:$U$249,COUNTIF($AA$244:$AA$249,\"<=\"&V252)+1))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A243:A249,(MATCH(V253,B244:B249)+1))","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 7x7 matrix before move to rank 13",1,3,4,5,6,7]
[]
[]
[]
[1,null,{"$f":"AO243","v":0},{"$f":"AP243","v":1},{"$f":"AQ243","v":2},{"$f":"AR243","v":3},{"$f":"AS243","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C259","v":0},1,2,3,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3]
[2,{"$f":"AN244","v":2},{"$f":"AO244/AO$249","v":0.42746287147958389},{"$f":"AP244/AP$249","v":0.3870523317182783},0.3465919012633018,0.30673595337244569,0.2681600807431711,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B260","v":2},{"$f":"C260","v":0.42746287147958389},0.3870523317182783,0.3465919012633018,0.30673595337244569,0.2681600807431711,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.42746287147958389,0.3870523317182783,0.3465919012633018,0.30673595337244569]
[3,{"$f":"AN245","v":6},{"$f":"AO245/AO$249","v":0.3136949320141732},0.31483043855118298,0.31256631022010362,0.30673595337244569,0.29735166327505991,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B261","v":6},{"$f":"V260+C261","v":0.74115780349375715},{"$f":"W260+D261","v":0.70188277026946122},0.65915821148340537,0.61347190674489138,0.56551174401823101,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.3136949320141732,0.31483043855118298,0.31256631022010362,0.30673595337244569]
[4,{"$f":"AN246","v":10},{"$f":"AO246/AO$249","v":0.15334778580859335},0.17017253618888278,0.18695904837974783,0.20316715931500001,0.21821242502888649,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B262","v":10},{"$f":"V261+C262","v":0.89450558930235047},0.87205530645834406,0.84611725986315323,0.81663906605989145,0.7837241690471175,null,null,null,null,null,null,null,null,null,null,null,null,null,13,6.926280638522847E-2,8.2647292213900825E-2,9.7723645736914014E-2,0.11438832507426916]
[5,{"$f":"AN247","v":13},{"$f":"AO247/AO$249","v":6.926280638522847E-2},8.2647292213900825E-2,9.7723645736914014E-2,0.11438832507426916,0.13243576286341247,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B263","v":13},{"$f":"V262+C263","v":0.96376839568757888},0.95470259867224483,0.94384090560006728,0.93102739113416066,0.91615993191053002,null,null,null,null,null,null,null,null,null,null,null,null,null,15,3.623160431242111E-2,4.5297401327755109E-2,5.6159094399932788E-2,6.8972608865839322E-2]
[6,{"$f":"AN248","v":15},{"$f":"AO248/AO$249","v":3.623160431242111E-2},4.5297401327755109E-2,5.6159094399932788E-2,6.8972608865839322E-2,8.3840068089470046E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B264","v":15},{"$f":"V263+C264","v":1},0.99999999999999989,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO260:AO263)","v":0.84665221419140679},{"$f":"SUM(AP260:AP263)","v":0.82982746381111705},{"$f":"SUM(AQ260:AQ263)","v":0.81304095162025225},{"$f":"SUM(AR260:AR263)","v":0.79683284068499982}]
[null,null,{"$f":"SUM(C260:C264)","v":1},{"$f":"SUM(D260:D264)","v":0.99999999999999989},{"$f":"SUM(E260:E264)","v":1},{"$f":"SUM(F260:F264)","v":1},{"$f":"SUM(G260:G264)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.58979254961013794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 5 company's previous rank",{"$f":"(INDEX($U$260:$U$264,COUNTIF($Z$260:$Z$264,\"<=\"&V267)+1))","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A259:A264,(MATCH(V268,B260:B264)+1))","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 6x6 matrix before move to rank 14",1,2,3,5,6]
[]
[]
[]
[1,null,{"$f":"AO259","v":0},{"$f":"AP259","v":1},{"$f":"AQ259","v":2},{"$f":"AR259","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C274","v":0},1,2,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2]
[2,{"$f":"AN260","v":2},{"$f":"AO260/AO$264","v":0.50488602558942253},{"$f":"AP260/AP$264","v":0.46642506858073579},0.42629082898297205,0.38494391509862869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B275","v":2},{"$f":"C275","v":0.50488602558942253},0.46642506858073579,0.42629082898297205,0.38494391509862869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.37051214980139963,0.37939264760565189,0.3844410414963873]
[3,{"$f":"AN261","v":6},{"$f":"AO261/AO$264","v":0.37051214980139963},0.37939264760565189,0.3844410414963873,0.38494391509862869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B276","v":6},{"$f":"V275+C276","v":0.87539817539082221},{"$f":"W275+D276","v":0.84581771618638768},0.81073187047935935,0.76988783019725737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,8.1807860682650849E-2,9.9595754320217056E-2,0.12019523191564634]
[4,{"$f":"AN262","v":13},{"$f":"AO262/AO$264","v":8.1807860682650849E-2},9.9595754320217056E-2,0.12019523191564634,0.14355372825238338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B277","v":13},{"$f":"V276+C277","v":0.9572060360734731},0.94541347050660474,0.93092710239500565,0.9134415584496407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,4.2793963926526811E-2,5.4586529493395479E-2,6.9072897604994271E-2]
[5,{"$f":"AN263","v":15},{"$f":"AO263/AO$264","v":4.2793963926526811E-2},5.4586529493395479E-2,6.9072897604994271E-2,8.65584415503593E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B278","v":15},{"$f":"V277+C278","v":0.99999999999999989},1.0000000000000002,0.99999999999999989,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO275:AO277)","v":0.49511397441057725},{"$f":"SUM(AP275:AP277)","v":0.53357493141926438},{"$f":"SUM(AQ275:AQ277)","v":0.5737091710170279}]
[null,null,{"$f":"SUM(C275:C278)","v":0.99999999999999989},{"$f":"SUM(D275:D278)","v":1.0000000000000002},{"$f":"SUM(E275:E278)","v":0.99999999999999989},{"$f":"SUM(F275:F278)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.16987347602844238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 4 company's previous rank",{"$f":"(INDEX($U$275:$U$278,COUNTIF($Y$275:$Y$278,\"<=\"&V281)+1))","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A274:A278,(MATCH(V282,B275:B278)+1))","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 5x5 matrix before move to rank 15",1,3,4,5]
[]
[]
[]
[1,null,{"$f":"AO274","v":0},{"$f":"AP274","v":1},{"$f":"AQ274","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C288","v":0},1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[2,{"$f":"AN275","v":6},{"$f":"AO275/AO$278","v":0.74833708792503084},{"$f":"AP275/AP$278","v":0.71103911609284076},0.67009743075028683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B289","v":6},{"$f":"C289","v":0.74833708792503084},0.71103911609284076,0.67009743075028683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.74833708792503084,0.71103911609284076]
[3,{"$f":"AN276","v":13},{"$f":"AO276/AO$278","v":0.16523036090839768},0.18665748417996464,0.20950550904140749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B290","v":13},{"$f":"V289+C290","v":0.91356744883342855},0.8976966002728054,0.87960293979169435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0.16523036090839768,0.18665748417996464]
[4,{"$f":"AN277","v":15},{"$f":"AO277/AO$278","v":8.6432551166571545E-2},0.10230339972719465,0.12039706020830572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B291","v":15},1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO289:AO290)","v":0.91356744883342855},{"$f":"SUM(AP289:AP290)","v":0.8976966002728054}]
[null,null,{"$f":"SUM(C289:C291)","v":1},{"$f":"SUM(D289:D291)","v":1},{"$f":"SUM(E289:E291)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.92761653661727905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 3 company's previous rank",{"$f":"(INDEX($U$289:$U$291,COUNTIF($X$289:$X$291,\"<=\"&V294)+1))","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A288:A291,(MATCH(V295,B289:B291)+1))","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 4x4 matrix before move to rank 16",1,2,3]
[]
[]
[]
[1,null,{"$f":"AO288","v":0},{"$f":"AP288","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C301","v":0},{"$f":"D301","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2,{"$f":"AN289","v":6},{"$f":"AO289/AO$291","v":0.81913720643244559},{"$f":"AP289/AP$291","v":0.79207063486344897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B302","v":6},{"$f":"C302","v":0.81913720643244559},{"$f":"D302","v":0.79207063486344897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0.18086279356755439]
[3,{"$f":"AN290","v":13},{"$f":"AO290/AO$291","v":0.18086279356755439},{"$f":"AP290/AP$291","v":0.20792936513655103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B303","v":13},{"$f":"V302+C303","v":1},{"$f":"W302+D303","v":1}]
[null,null,{"$f":"SUM(C302:C303)","v":1},{"$f":"SUM(D302:D303)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",9.7929835319519043E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 2 company's previous rank",{"$f":"(INDEX($U$302:$U$303,COUNTIF($W$302:$W$303,\"<=\"&V306)+1))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A301:A303,(MATCH(V307,B302:B303)+1))","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 3x3 matrix before move to rank 17",1,3]
[null,null,"Results"]
[null,"Random number","Previous period ranking","This period ranking","Change"]
[null,{"$f":"'Simulation (Ascending)'!$V$25","v":0},{"$f":"'Simulation (Ascending)'!$AN$302","v":13},1,{"$f":"D312-C312","v":-12}]
[null,{"$f":"'Simulation (Ascending)'!$V$50","v":0.70439577102661133},{"$f":"'Simulation (Ascending)'!$V$307","v":6},2,{"$f":"D313-C313","v":-4}]
[null,{"$f":"'Simulation (Ascending)'!$V$75","v":0.92878597974777222},{"$f":"'Simulation (Ascending)'!$V$295","v":15},3,-12]
[null,{"$f":"'Simulation (Ascending)'!$V$98","v":0.53021252155303955},{"$f":"'Simulation (Ascending)'!$V$282","v":2},4,2]
[null,{"$f":"'Simulation (Ascending)'!$V$120","v":8.9641392230987549E-2},{"$f":"'Simulation (Ascending)'!$V$268","v":10},5,-5]
[null,{"$f":"'Simulation (Ascending)'!$V$142","v":0.75772929191589355},{"$f":"'Simulation (Ascending)'!$V$253","v":1},6,5]
[null,{"$f":"'Simulation (Ascending)'!$V$162","v":0.40184205770492554},{"$f":"'Simulation (Ascending)'!$V$238","v":5},7,2]
[null,{"$f":"'Simulation (Ascending)'!$V$182","v":0.46187436580657959},{"$f":"'Simulation (Ascending)'!$V$220","v":3},8,5]
[null,{"$f":"'Simulation (Ascending)'!$V$201","v":0.49216562509536743},{"$f":"'Simulation (Ascending)'!$V$202","v":9},9,0]
[null,{"$f":"'Simulation (Ascending)'!$V$219","v":0.20762729644775391},{"$f":"'Simulation (Ascending)'!$V$183","v":8},10,2]
[null,{"$f":"'Simulation (Ascending)'!$V$237","v":0.32973593473434448},{"$f":"'Simulation (Ascending)'!$V$163","v":7},11,4]
[null,{"$f":"'Simulation (Ascending)'!$V$252","v":9.5429062843322754E-2},{"$f":"'Simulation (Ascending)'!$V$143","v":12},12,0]
[null,{"$f":"'Simulation (Ascending)'!$V$267","v":0.58979254961013794},{"$f":"'Simulation (Ascending)'!$V$121","v":4},13,9]
[null,{"$f":"'Simulation (Ascending)'!$V$281","v":0.16987347602844238},{"$f":"'Simulation (Ascending)'!$V$99","v":11},14,3]
[null,{"$f":"'Simulation (Ascending)'!$V$294","v":0.92761653661727905},{"$f":"'Simulation (Ascending)'!$V$76","v":16},15,-1]
[null,{"$f":"'Simulation (Ascending)'!$V$306","v":9.7929835319519043E-2},{"$f":"'Simulation (Ascending)'!$V$51","v":14},16,2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M358+1","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,2]

{"sheet":"Simulation (Descending)","index":17,"n_rows":327,"n_cols":55,"rows_kept":327,"cut":false,"hidden":false,"merged":[[331,3,331,4],[331,5,331,6],[331,7,331,8],[331,9,331,10],[331,11,331,12]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Simulation (Descending)"}]
["This sheet calculates what the previous rank of each company in a particular rank was in the last control, starting from the 1st."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,1,{"$f":"C32+1","v":2},{"$f":"D32+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,null,null,null,{"$f":"C32","v":1},{"$f":"D32","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,17,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[2,1,{"$f":"'P.matrix (16 cos)'!C30","v":0.12149046575379506},{"$f":"'P.matrix (16 cos)'!D30","v":0.10777051347410195},{"$f":"'P.matrix (16 cos)'!E30","v":9.4717752095885302E-2},{"$f":"'P.matrix (16 cos)'!F30","v":8.2438073518012273E-2},{"$f":"'P.matrix (16 cos)'!G30","v":7.1024966357665156E-2},{"$f":"'P.matrix (16 cos)'!H30","v":6.0554111114066854E-2},{"$f":"'P.matrix (16 cos)'!I30","v":5.1078628611329467E-2},{"$f":"'P.matrix (16 cos)'!J30","v":4.2625646810070889E-2},{"$f":"'P.matrix (16 cos)'!K30","v":3.5194743882518267E-2},{"$f":"'P.matrix (16 cos)'!L30","v":2.8758578865010698E-2},{"$f":"'P.matrix (16 cos)'!M30","v":2.3265681586319548E-2},{"$f":"'P.matrix (16 cos)'!N30","v":1.8645024210675615E-2},{"$f":"'P.matrix (16 cos)'!O30","v":1.4811729228228526E-2},{"$f":"'P.matrix (16 cos)'!P30","v":1.1673148499108226E-2},{"$f":"'P.matrix (16 cos)'!Q30","v":9.1345912388243605E-3},{"$f":"'P.matrix (16 cos)'!R30","v":7.1041518871013468E-3},null,null,{"$f":"B33","v":1},{"$f":"C33","v":0.12149046575379506},0.10777051347410195,9.4717752095885302E-2,8.2438073518012273E-2,7.1024966357665156E-2,6.0554111114066854E-2,5.1078628611329467E-2,4.2625646810070889E-2,3.5194743882518267E-2,2.8758578865010698E-2,2.3265681586319548E-2,1.8645024210675615E-2,1.4811729228228526E-2,1.1673148499108226E-2,9.1345912388243605E-3,{"$f":"R33","v":7.1041518871013468E-3},null,null,1,0.10777051347410195,9.4717752095885302E-2,8.2438073518012273E-2,7.1024966357665156E-2,6.0554111114066854E-2,5.1078628611329467E-2,4.2625646810070889E-2,3.5194743882518267E-2,2.8758578865010698E-2,2.3265681586319548E-2,1.8645024210675615E-2,1.4811729228228526E-2,1.1673148499108226E-2,9.1345912388243605E-3,7.1041518871013468E-3]
[3,2,{"$f":"'P.matrix (16 cos)'!C31","v":0.119929790478097},{"$f":"'P.matrix (16 cos)'!D31","v":0.10917295714683589},{"$f":"'P.matrix (16 cos)'!E31","v":9.8462144134785157E-2},{"$f":"'P.matrix (16 cos)'!F31","v":8.7935891808627473E-2},{"$f":"'P.matrix (16 cos)'!G31","v":7.7734291395706145E-2},{"$f":"'P.matrix (16 cos)'!H31","v":6.7991821816873785E-2},{"$f":"'P.matrix (16 cos)'!I31","v":5.8829805688516326E-2},{"$f":"'P.matrix (16 cos)'!J31","v":5.0349344626853115E-2},{"$f":"'P.matrix (16 cos)'!K31","v":4.2625646810070889E-2},{"$f":"'P.matrix (16 cos)'!L31","v":3.5704521382930426E-2},{"$f":"'P.matrix (16 cos)'!M31","v":2.960149467932794E-2},{"$f":"'P.matrix (16 cos)'!N31","v":2.4303573691658344E-2},{"$f":"'P.matrix (16 cos)'!O31","v":1.9773253850098114E-2},{"$f":"'P.matrix (16 cos)'!P31","v":1.5954050937515878E-2},{"$f":"'P.matrix (16 cos)'!Q31","v":1.2776699295581319E-2},{"$f":"'P.matrix (16 cos)'!R31","v":1.0165207328612433E-2},null,null,{"$f":"B34","v":2},{"$f":"V33+C34","v":0.24142025623189206},{"$f":"W33+D34","v":0.21694347062093783},0.19317989623067044,0.17037396532663973,0.14875925775337129,0.12854593293094063,0.10990843429984579,9.2974991436924004E-2,7.7820390692589156E-2,6.4463100247941121E-2,5.2867176265647492E-2,4.2948597902333963E-2,3.4584983078326637E-2,2.7627199436624103E-2,2.1911290534405679E-2,{"$f":"AK33+R34","v":1.7269359215713778E-2},null,null,3,0.10777051347410195,9.9743455753281154E-2,9.1412182640450187E-2,8.2918413134673616E-2,7.4414622923188442E-2,6.6055724249013278E-2,5.7989852928136722E-2,5.0349344626853115E-2,4.324305706192054E-2,3.6751023223566104E-2,3.0922030143544398E-2,2.5774207994568924E-2,2.1298222122753896E-2,1.7462307739047441E-2,1.4218238552690407E-2]
[4,3,{"$f":"'P.matrix (16 cos)'!C32","v":0.11536901073234632},{"$f":"'P.matrix (16 cos)'!D32","v":0.10777051347410195},{"$f":"'P.matrix (16 cos)'!E32","v":9.9743455753281154E-2},{"$f":"'P.matrix (16 cos)'!F32","v":9.1412182640450187E-2},{"$f":"'P.matrix (16 cos)'!G32","v":8.2918413134673616E-2},{"$f":"'P.matrix (16 cos)'!H32","v":7.4414622923188442E-2},{"$f":"'P.matrix (16 cos)'!I32","v":6.6055724249013278E-2},{"$f":"'P.matrix (16 cos)'!J32","v":5.7989852928136722E-2},{"$f":"'P.matrix (16 cos)'!K32","v":5.0349344626853115E-2},{"$f":"'P.matrix (16 cos)'!L32","v":4.324305706192054E-2},{"$f":"'P.matrix (16 cos)'!M32","v":3.6751023223566104E-2},{"$f":"'P.matrix (16 cos)'!N32","v":3.0922030143544398E-2},{"$f":"'P.matrix (16 cos)'!O32","v":2.5774207994568924E-2},{"$f":"'P.matrix (16 cos)'!P32","v":2.1298222122753896E-2},{"$f":"'P.matrix (16 cos)'!Q32","v":1.7462307739047441E-2},{"$f":"'P.matrix (16 cos)'!R32","v":1.4218238552690407E-2},null,null,3,{"$f":"V34+C35","v":0.35678926696423841},{"$f":"W34+D35","v":0.32471398409503976},{"$f":"X34+E35","v":0.29292335198395159},{"$f":"Y34+F35","v":0.26178614796708993},{"$f":"Z34+G35","v":0.23167767088804492},{"$f":"AA34+H35","v":0.20296055585412909},{"$f":"AB34+I35","v":0.17596415854885905},{"$f":"AC34+J35","v":0.15096484436506072},{"$f":"AD34+K35","v":0.12816973531944226},{"$f":"AE34+L35","v":0.10770615730986166},{"$f":"AF34+M35","v":8.9618199489213596E-2},{"$f":"AG34+N35","v":7.3870628045878364E-2},{"$f":"AH34+O35","v":6.0359191072895557E-2},{"$f":"AI34+P35","v":4.8925421559377999E-2},{"$f":"AJ34+Q35","v":3.9373598273453117E-2},{"$f":"AK34+R35","v":3.1487597768404187E-2},null,null,4,0.10367213580594782,9.8462144134785157E-2,9.2601751410443175E-2,8.6196352477082988E-2,7.9377355038792147E-2,7.2295633218178265E-2,6.5112602182358828E-2,5.7989852928136722E-2,5.1078628611329467E-2,4.4510513872912792E-2,3.8390502244429643E-2,3.2793154070489335E-2,2.7761986523207677E-2,2.3311703745884236E-2,1.9432503760977955E-2]
[5,4,{"$f":"'P.matrix (16 cos)'!C33","v":0.10815605315235341},{"$f":"'P.matrix (16 cos)'!D33","v":0.10367213580594782},{"$f":"'P.matrix (16 cos)'!E33","v":9.8462144134785157E-2},{"$f":"'P.matrix (16 cos)'!F33","v":9.2601751410443175E-2},{"$f":"'P.matrix (16 cos)'!G33","v":8.6196352477082988E-2},{"$f":"'P.matrix (16 cos)'!H33","v":7.9377355038792147E-2},{"$f":"'P.matrix (16 cos)'!I33","v":7.2295633218178265E-2},{"$f":"'P.matrix (16 cos)'!J33","v":6.5112602182358828E-2},{"$f":"'P.matrix (16 cos)'!K33","v":5.7989852928136722E-2},{"$f":"'P.matrix (16 cos)'!L33","v":5.1078628611329467E-2},{"$f":"'P.matrix (16 cos)'!M33","v":4.4510513872912792E-2},{"$f":"'P.matrix (16 cos)'!N33","v":3.8390502244429643E-2},{"$f":"'P.matrix (16 cos)'!O33","v":3.2793154070489335E-2},{"$f":"'P.matrix (16 cos)'!P33","v":2.7761986523207677E-2},{"$f":"'P.matrix (16 cos)'!Q33","v":2.3311703745884236E-2},{"$f":"'P.matrix (16 cos)'!R33","v":1.9432503760977955E-2},null,null,4,0.46494532011659184,0.42838611990098757,0.39138549611873674,0.35438789937753312,0.31787402336512793,0.28233791089292126,0.24825979176703733,0.21607744654741956,0.18615958824757897,0.15878478592119113,0.13412871336212639,0.11226113029030801,9.3152345143384885E-2,7.6687408082585673E-2,6.2685302019337349E-2,5.0920101529382145E-2,null,null,5,9.7190475669930831E-2,9.4717752095885302E-2,9.1412182640450187E-2,8.7318046391748061E-2,8.2515308903821555E-2,7.7117049314851888E-2,7.1263419768306982E-2,6.5112602182358828E-2,5.8829805688516326E-2,5.2575746533331857E-2,4.6496147123409673E-2,4.0713551118760495E-2,3.5322253221136253E-2,3.03865365614173E-2,2.5941861607657733E-2]
[6,5,{"$f":"'P.matrix (16 cos)'!C34","v":9.882099519528223E-2},{"$f":"'P.matrix (16 cos)'!D34","v":9.7190475669930831E-2},{"$f":"'P.matrix (16 cos)'!E34","v":9.4717752095885302E-2},{"$f":"'P.matrix (16 cos)'!F34","v":9.1412182640450187E-2},{"$f":"'P.matrix (16 cos)'!G34","v":8.7318046391748061E-2},{"$f":"'P.matrix (16 cos)'!H34","v":8.2515308903821555E-2},{"$f":"'P.matrix (16 cos)'!I34","v":7.7117049314851888E-2},{"$f":"'P.matrix (16 cos)'!J34","v":7.1263419768306982E-2},{"$f":"'P.matrix (16 cos)'!K34","v":6.5112602182358828E-2},{"$f":"'P.matrix (16 cos)'!L34","v":5.8829805688516326E-2},{"$f":"'P.matrix (16 cos)'!M34","v":5.2575746533331857E-2},{"$f":"'P.matrix (16 cos)'!N34","v":4.6496147123409673E-2},{"$f":"'P.matrix (16 cos)'!O34","v":4.0713551118760495E-2},{"$f":"'P.matrix (16 cos)'!P34","v":3.5322253221136253E-2},{"$f":"'P.matrix (16 cos)'!Q34","v":3.03865365614173E-2},{"$f":"'P.matrix (16 cos)'!R34","v":2.5941861607657733E-2},null,null,5,0.56376631531187404,0.5255765955709184,0.48610324821462203,0.44580008201798332,0.40519206975687599,0.36485321979674279,0.32537684108188925,0.28734086631572653,0.25127219042993781,0.21761459160970748,0.18670445989545825,0.1587572774137177,0.13386589626214537,0.11200966130372192,9.3071838580754657E-2,7.6861963137039885E-2,null,null,6,8.8801867757472258E-2,8.8795926784191306E-2,8.7935891808627473E-2,8.6196352477082988E-2,8.3589100511056127E-2,8.0165648538634809E-2,7.6015997259924167E-2,7.1263419768306982E-2,6.6055724249013278E-2,6.0554111114066854E-2,5.4921173296643415E-2,4.9309676926902433E-2,4.3853493294891056E-2,3.8661532309240638E-2,3.3814916953527847E-2]
[7,6,{"$f":"'P.matrix (16 cos)'!C35","v":8.8010842533016373E-2},{"$f":"'P.matrix (16 cos)'!D35","v":8.8801867757472258E-2},{"$f":"'P.matrix (16 cos)'!E35","v":8.8795926784191306E-2},{"$f":"'P.matrix (16 cos)'!F35","v":8.7935891808627473E-2},{"$f":"'P.matrix (16 cos)'!G35","v":8.6196352477082988E-2},{"$f":"'P.matrix (16 cos)'!H35","v":8.3589100511056127E-2},{"$f":"'P.matrix (16 cos)'!I35","v":8.0165648538634809E-2},{"$f":"'P.matrix (16 cos)'!J35","v":7.6015997259924167E-2},{"$f":"'P.matrix (16 cos)'!K35","v":7.1263419768306982E-2},{"$f":"'P.matrix (16 cos)'!L35","v":6.6055724249013278E-2},{"$f":"'P.matrix (16 cos)'!M35","v":6.0554111114066854E-2},{"$f":"'P.matrix (16 cos)'!N35","v":5.4921173296643415E-2},{"$f":"'P.matrix (16 cos)'!O35","v":4.9309676926902433E-2},{"$f":"'P.matrix (16 cos)'!P35","v":4.3853493294891056E-2},{"$f":"'P.matrix (16 cos)'!Q35","v":3.8661532309240638E-2},{"$f":"'P.matrix (16 cos)'!R35","v":3.3814916953527847E-2},null,null,6,0.65177715784489043,0.61437846332839063,0.57489917499881338,0.53373597382661075,0.49138842223395895,0.4484423203077989,0.40554248962052408,0.36335686357565067,0.32253561019824478,0.28367031585872077,0.24725857100952511,0.21367845071036112,0.18317557318904781,0.15586315459861297,0.13173337088999529,0.11067688009056773,null,null,7,7.9087720017352689E-2,8.1131860846849549E-2,8.2438073518012273E-2,8.2918413134673616E-2,8.2515308903821555E-2,8.1208863449090243E-2,7.9021069579218131E-2,7.6015997259924167E-2,7.2295633218178265E-2,6.7991821816873785E-2,6.3255456167635102E-2,5.8244510120719718E-2,5.3112576207845007E-2,4.7999294871680871E-2,4.3023544380937126E-2]
[8,7,{"$f":"'P.matrix (16 cos)'!C36","v":7.6414890154764978E-2},{"$f":"'P.matrix (16 cos)'!D36","v":7.9087720017352689E-2},{"$f":"'P.matrix (16 cos)'!E36","v":8.1131860846849549E-2},{"$f":"'P.matrix (16 cos)'!F36","v":8.2438073518012273E-2},{"$f":"'P.matrix (16 cos)'!G36","v":8.2918413134673616E-2},{"$f":"'P.matrix (16 cos)'!H36","v":8.2515308903821555E-2},{"$f":"'P.matrix (16 cos)'!I36","v":8.1208863449090243E-2},{"$f":"'P.matrix (16 cos)'!J36","v":7.9021069579218131E-2},{"$f":"'P.matrix (16 cos)'!K36","v":7.6015997259924167E-2},{"$f":"'P.matrix (16 cos)'!L36","v":7.2295633218178265E-2},{"$f":"'P.matrix (16 cos)'!M36","v":6.7991821816873785E-2},{"$f":"'P.matrix (16 cos)'!N36","v":6.3255456167635102E-2},{"$f":"'P.matrix (16 cos)'!O36","v":5.8244510120719718E-2},{"$f":"'P.matrix (16 cos)'!P36","v":5.3112576207845007E-2},{"$f":"'P.matrix (16 cos)'!Q36","v":4.7999294871680871E-2},{"$f":"'P.matrix (16 cos)'!R36","v":4.3023544380937126E-2},null,null,7,0.72819204799965542,0.69346618334574328,0.65603103584566291,0.616174047344623,0.57430683536863258,0.53095762921162049,0.48675135306961431,0.44237793315486879,0.39855160745816898,0.35596594907689905,0.31525039282639888,0.27693390687799624,0.24142008330976752,0.20897573080645798,0.17973266576167615,0.15370042447150484,null,null,8,6.8667442144411506E-2,7.225674478679571E-2,7.5322760304096278E-2,7.7734291395706145E-2,7.9377355038792147E-2,8.0165648538634809E-2,8.0049389807744037E-2,7.9021069579218131E-2,7.7117049314851888E-2,7.4414622923188442E-2,7.1024966357665156E-2,6.7083109041513059E-2,6.273648856108327E-2,5.8133708748168887E-2,5.3414845967495767E-2]
[9,8,{"$f":"'P.matrix (16 cos)'!C37","v":6.4692681561344001E-2},{"$f":"'P.matrix (16 cos)'!D37","v":6.8667442144411506E-2},{"$f":"'P.matrix (16 cos)'!E37","v":7.225674478679571E-2},{"$f":"'P.matrix (16 cos)'!F37","v":7.5322760304096278E-2},{"$f":"'P.matrix (16 cos)'!G37","v":7.7734291395706145E-2},{"$f":"'P.matrix (16 cos)'!H37","v":7.9377355038792147E-2},{"$f":"'P.matrix (16 cos)'!I37","v":8.0165648538634809E-2},{"$f":"'P.matrix (16 cos)'!J37","v":8.0049389807744037E-2},{"$f":"'P.matrix (16 cos)'!K37","v":7.9021069579218131E-2},{"$f":"'P.matrix (16 cos)'!L37","v":7.7117049314851888E-2},{"$f":"'P.matrix (16 cos)'!M37","v":7.4414622923188442E-2},{"$f":"'P.matrix (16 cos)'!N37","v":7.1024966357665156E-2},{"$f":"'P.matrix (16 cos)'!O37","v":6.7083109041513059E-2},{"$f":"'P.matrix (16 cos)'!P37","v":6.273648856108327E-2},{"$f":"'P.matrix (16 cos)'!Q37","v":5.8133708748168887E-2},{"$f":"'P.matrix (16 cos)'!R37","v":5.3414845967495767E-2},null,null,8,0.79288472956099942,0.76213362549015473,0.72828778063245858,0.69149680764871924,0.65204112676433867,0.61033498425041266,0.56691700160824909,0.52242732296261285,0.47757267703738709,0.43308299839175091,0.38966501574958734,0.34795887323566138,0.3085031923512806,0.27171221936754125,0.23786637450984505,0.2071152704390006,null,null,9,5.8133708748168887E-2,6.2736488561083256E-2,6.7083109041513045E-2,7.1024966357665156E-2,7.4414622923188442E-2,7.7117049314851888E-2,7.9021069579218131E-2,8.0049389807744037E-2,8.0165648538634809E-2,7.9377355038792147E-2,7.7734291395706145E-2,7.5322760304096292E-2,7.2256744786795724E-2,6.8667442144411506E-2,6.4692681561344001E-2]
[10,9,{"$f":"'P.matrix (16 cos)'!C38","v":5.3414845967495767E-2},{"$f":"'P.matrix (16 cos)'!D38","v":5.8133708748168887E-2},{"$f":"'P.matrix (16 cos)'!E38","v":6.2736488561083256E-2},{"$f":"'P.matrix (16 cos)'!F38","v":6.7083109041513045E-2},{"$f":"'P.matrix (16 cos)'!G38","v":7.1024966357665156E-2},{"$f":"'P.matrix (16 cos)'!H38","v":7.4414622923188442E-2},{"$f":"'P.matrix (16 cos)'!I38","v":7.7117049314851888E-2},{"$f":"'P.matrix (16 cos)'!J38","v":7.9021069579218131E-2},{"$f":"'P.matrix (16 cos)'!K38","v":8.0049389807744037E-2},{"$f":"'P.matrix (16 cos)'!L38","v":8.0165648538634809E-2},{"$f":"'P.matrix (16 cos)'!M38","v":7.9377355038792147E-2},{"$f":"'P.matrix (16 cos)'!N38","v":7.7734291395706145E-2},{"$f":"'P.matrix (16 cos)'!O38","v":7.5322760304096292E-2},{"$f":"'P.matrix (16 cos)'!P38","v":7.2256744786795724E-2},{"$f":"'P.matrix (16 cos)'!Q38","v":6.8667442144411506E-2},{"$f":"'P.matrix (16 cos)'!R38","v":6.4692681561344001E-2},null,null,9,0.84629957552849522,0.82026733423832365,0.79102426919354185,0.75857991669023228,0.72306609312200387,0.68474960717360112,0.64403405092310095,0.60144839254183102,0.55762206684513116,0.51324864693038574,0.46904237078837951,0.42569316463136753,0.38382595265537689,0.34396896415433698,0.30653381665425655,0.27180795200034458,null,null,10,4.7999294871680871E-2,5.3112576207844993E-2,5.8244510120719711E-2,6.3255456167635102E-2,6.7991821816873785E-2,7.2295633218178265E-2,7.6015997259924167E-2,7.9021069579218131E-2,8.1208863449090243E-2,8.2515308903821555E-2,8.2918413134673616E-2,8.2438073518012286E-2,8.1131860846849563E-2,7.9087720017352689E-2,7.6414890154764978E-2]
[11,10,{"$f":"'P.matrix (16 cos)'!C39","v":4.3023544380937126E-2},{"$f":"'P.matrix (16 cos)'!D39","v":4.7999294871680871E-2},{"$f":"'P.matrix (16 cos)'!E39","v":5.3112576207844993E-2},{"$f":"'P.matrix (16 cos)'!F39","v":5.8244510120719711E-2},{"$f":"'P.matrix (16 cos)'!G39","v":6.3255456167635102E-2},{"$f":"'P.matrix (16 cos)'!H39","v":6.7991821816873785E-2},{"$f":"'P.matrix (16 cos)'!I39","v":7.2295633218178265E-2},{"$f":"'P.matrix (16 cos)'!J39","v":7.6015997259924167E-2},{"$f":"'P.matrix (16 cos)'!K39","v":7.9021069579218131E-2},{"$f":"'P.matrix (16 cos)'!L39","v":8.1208863449090243E-2},{"$f":"'P.matrix (16 cos)'!M39","v":8.2515308903821555E-2},{"$f":"'P.matrix (16 cos)'!N39","v":8.2918413134673616E-2},{"$f":"'P.matrix (16 cos)'!O39","v":8.2438073518012286E-2},{"$f":"'P.matrix (16 cos)'!P39","v":8.1131860846849563E-2},{"$f":"'P.matrix (16 cos)'!Q39","v":7.9087720017352689E-2},{"$f":"'P.matrix (16 cos)'!R39","v":7.6414890154764978E-2},null,null,10,0.88932311990943236,0.86826662911000452,0.84413684540138689,0.81682442681095202,0.78632154928963893,0.75274142899047491,0.71632968414127918,0.67746438980175516,0.63664313642434933,0.59445751037947603,0.55155767969220104,0.50861157776604116,0.46626402617338919,0.42510082500118651,0.38562153667160926,0.34822284215510957,null,null,11,3.8661532309240638E-2,4.3853493294891049E-2,4.9309676926902427E-2,5.4921173296643415E-2,6.0554111114066854E-2,6.6055724249013278E-2,7.1263419768306982E-2,7.6015997259924167E-2,8.0165648538634809E-2,8.3589100511056127E-2,8.6196352477082988E-2,8.7935891808627487E-2,8.879592678419132E-2,8.8801867757472258E-2,8.8010842533016373E-2]
[12,11,{"$f":"'P.matrix (16 cos)'!C40","v":3.3814916953527847E-2},{"$f":"'P.matrix (16 cos)'!D40","v":3.8661532309240638E-2},{"$f":"'P.matrix (16 cos)'!E40","v":4.3853493294891049E-2},{"$f":"'P.matrix (16 cos)'!F40","v":4.9309676926902427E-2},{"$f":"'P.matrix (16 cos)'!G40","v":5.4921173296643415E-2},{"$f":"'P.matrix (16 cos)'!H40","v":6.0554111114066854E-2},{"$f":"'P.matrix (16 cos)'!I40","v":6.6055724249013278E-2},{"$f":"'P.matrix (16 cos)'!J40","v":7.1263419768306982E-2},{"$f":"'P.matrix (16 cos)'!K40","v":7.6015997259924167E-2},{"$f":"'P.matrix (16 cos)'!L40","v":8.0165648538634809E-2},{"$f":"'P.matrix (16 cos)'!M40","v":8.3589100511056127E-2},{"$f":"'P.matrix (16 cos)'!N40","v":8.6196352477082988E-2},{"$f":"'P.matrix (16 cos)'!O40","v":8.7935891808627487E-2},{"$f":"'P.matrix (16 cos)'!P40","v":8.879592678419132E-2},{"$f":"'P.matrix (16 cos)'!Q40","v":8.8801867757472258E-2},{"$f":"'P.matrix (16 cos)'!R40","v":8.8010842533016373E-2},null,null,11,0.92313803686296025,0.90692816141924515,0.88799033869627797,0.86613410373785449,0.8412427225862823,0.81329554010454175,0.78238540839029247,0.74872780957006213,0.71265913368427347,0.67462315891811087,0.63514678020325721,0.59480793024312417,0.55419991798201673,0.51389675178537786,0.47442340442908149,0.43623368468812596,null,null,12,3.03865365614173E-2,3.5322253221136246E-2,4.0713551118760488E-2,4.6496147123409673E-2,5.2575746533331857E-2,5.8829805688516326E-2,6.5112602182358828E-2,7.1263419768306982E-2,7.7117049314851888E-2,8.2515308903821555E-2,8.7318046391748061E-2,9.1412182640450215E-2,9.4717752095885316E-2,9.7190475669930831E-2,9.882099519528223E-2]
[13,12,{"$f":"'P.matrix (16 cos)'!C41","v":2.5941861607657733E-2},{"$f":"'P.matrix (16 cos)'!D41","v":3.03865365614173E-2},{"$f":"'P.matrix (16 cos)'!E41","v":3.5322253221136246E-2},{"$f":"'P.matrix (16 cos)'!F41","v":4.0713551118760488E-2},{"$f":"'P.matrix (16 cos)'!G41","v":4.6496147123409673E-2},{"$f":"'P.matrix (16 cos)'!H41","v":5.2575746533331857E-2},{"$f":"'P.matrix (16 cos)'!I41","v":5.8829805688516326E-2},{"$f":"'P.matrix (16 cos)'!J41","v":6.5112602182358828E-2},{"$f":"'P.matrix (16 cos)'!K41","v":7.1263419768306982E-2},{"$f":"'P.matrix (16 cos)'!L41","v":7.7117049314851888E-2},{"$f":"'P.matrix (16 cos)'!M41","v":8.2515308903821555E-2},{"$f":"'P.matrix (16 cos)'!N41","v":8.7318046391748061E-2},{"$f":"'P.matrix (16 cos)'!O41","v":9.1412182640450215E-2},{"$f":"'P.matrix (16 cos)'!P41","v":9.4717752095885316E-2},{"$f":"'P.matrix (16 cos)'!Q41","v":9.7190475669930831E-2},{"$f":"'P.matrix (16 cos)'!R41","v":9.882099519528223E-2},null,null,12,0.94907989847061802,0.93731469798066247,0.92331259191741422,0.906847654856615,0.88773886970969196,0.86587128663787361,0.84121521407880884,0.81384041175242094,0.78392255345258044,0.75174020823296273,0.71766208910707874,0.68212597663487218,0.64561210062246699,0.60861450388126315,0.57161388009901226,0.53505467988340816,null,null,13,2.3311703745884236E-2,2.7761986523207671E-2,3.2793154070489328E-2,3.8390502244429643E-2,4.4510513872912792E-2,5.1078628611329467E-2,5.7989852928136722E-2,6.5112602182358828E-2,7.2295633218178265E-2,7.9377355038792147E-2,8.6196352477082988E-2,9.2601751410443189E-2,9.8462144134785171E-2,0.10367213580594782,0.10815605315235341]
[14,13,{"$f":"'P.matrix (16 cos)'!C42","v":1.9432503760977955E-2},{"$f":"'P.matrix (16 cos)'!D42","v":2.3311703745884236E-2},{"$f":"'P.matrix (16 cos)'!E42","v":2.7761986523207671E-2},{"$f":"'P.matrix (16 cos)'!F42","v":3.2793154070489328E-2},{"$f":"'P.matrix (16 cos)'!G42","v":3.8390502244429643E-2},{"$f":"'P.matrix (16 cos)'!H42","v":4.4510513872912792E-2},{"$f":"'P.matrix (16 cos)'!I42","v":5.1078628611329467E-2},{"$f":"'P.matrix (16 cos)'!J42","v":5.7989852928136722E-2},{"$f":"'P.matrix (16 cos)'!K42","v":6.5112602182358828E-2},{"$f":"'P.matrix (16 cos)'!L42","v":7.2295633218178265E-2},{"$f":"'P.matrix (16 cos)'!M42","v":7.9377355038792147E-2},{"$f":"'P.matrix (16 cos)'!N42","v":8.6196352477082988E-2},{"$f":"'P.matrix (16 cos)'!O42","v":9.2601751410443189E-2},{"$f":"'P.matrix (16 cos)'!P42","v":9.8462144134785171E-2},{"$f":"'P.matrix (16 cos)'!Q42","v":0.10367213580594782},{"$f":"'P.matrix (16 cos)'!R42","v":0.10815605315235341},null,null,13,0.96851240223159596,0.96062640172654667,0.95107457844062193,0.93964080892710433,0.92612937195412159,0.91038180051078643,0.89229384269013834,0.87183026468055769,0.84903515563493925,0.82403584145114095,0.79703944414587091,0.76832232911195519,0.73821385203291023,0.7070766480160483,0.67528601590496007,0.64321073303576159,null,null,14,1.7462307739047441E-2,2.1298222122753892E-2,2.5774207994568917E-2,3.0922030143544398E-2,3.6751023223566104E-2,4.324305706192054E-2,5.0349344626853115E-2,5.7989852928136722E-2,6.6055724249013278E-2,7.4414622923188442E-2,8.2918413134673616E-2,9.1412182640450215E-2,9.9743455753281168E-2,0.10777051347410195,0.11536901073234632]
[15,14,{"$f":"'P.matrix (16 cos)'!C43","v":1.4218238552690407E-2},{"$f":"'P.matrix (16 cos)'!D43","v":1.7462307739047441E-2},{"$f":"'P.matrix (16 cos)'!E43","v":2.1298222122753892E-2},{"$f":"'P.matrix (16 cos)'!F43","v":2.5774207994568917E-2},{"$f":"'P.matrix (16 cos)'!G43","v":3.0922030143544398E-2},{"$f":"'P.matrix (16 cos)'!H43","v":3.6751023223566104E-2},{"$f":"'P.matrix (16 cos)'!I43","v":4.324305706192054E-2},{"$f":"'P.matrix (16 cos)'!J43","v":5.0349344626853115E-2},{"$f":"'P.matrix (16 cos)'!K43","v":5.7989852928136722E-2},{"$f":"'P.matrix (16 cos)'!L43","v":6.6055724249013278E-2},{"$f":"'P.matrix (16 cos)'!M43","v":7.4414622923188442E-2},{"$f":"'P.matrix (16 cos)'!N43","v":8.2918413134673616E-2},{"$f":"'P.matrix (16 cos)'!O43","v":9.1412182640450215E-2},{"$f":"'P.matrix (16 cos)'!P43","v":9.9743455753281168E-2},{"$f":"'P.matrix (16 cos)'!Q43","v":0.10777051347410195},{"$f":"'P.matrix (16 cos)'!R43","v":0.11536901073234632},null,null,14,0.9827306407842864,0.97808870946559412,0.97237280056337583,0.9654150169216732,0.95705140209766604,0.94713282373435259,0.93553689975205889,0.92217960930741083,0.907025008563076,0.89009156570015424,0.87145406706905937,0.85124074224662882,0.82962603467336049,0.80682010376932944,0.78305652937906201,0.75857974376810788,null,null,15,1.2776699295581319E-2,1.5954050937515875E-2,1.9773253850098111E-2,2.4303573691658344E-2,2.960149467932794E-2,3.5704521382930426E-2,4.2625646810070889E-2,5.0349344626853115E-2,5.8829805688516326E-2,6.7991821816873785E-2,7.7734291395706145E-2,8.7935891808627487E-2,9.8462144134785171E-2,0.10917295714683589,0.119929790478097]
[16,15,{"$f":"'P.matrix (16 cos)'!C44","v":1.0165207328612433E-2},{"$f":"'P.matrix (16 cos)'!D44","v":1.2776699295581319E-2},{"$f":"'P.matrix (16 cos)'!E44","v":1.5954050937515875E-2},{"$f":"'P.matrix (16 cos)'!F44","v":1.9773253850098111E-2},{"$f":"'P.matrix (16 cos)'!G44","v":2.4303573691658344E-2},{"$f":"'P.matrix (16 cos)'!H44","v":2.960149467932794E-2},{"$f":"'P.matrix (16 cos)'!I44","v":3.5704521382930426E-2},{"$f":"'P.matrix (16 cos)'!J44","v":4.2625646810070889E-2},{"$f":"'P.matrix (16 cos)'!K44","v":5.0349344626853115E-2},{"$f":"'P.matrix (16 cos)'!L44","v":5.8829805688516326E-2},{"$f":"'P.matrix (16 cos)'!M44","v":6.7991821816873785E-2},{"$f":"'P.matrix (16 cos)'!N44","v":7.7734291395706145E-2},{"$f":"'P.matrix (16 cos)'!O44","v":8.7935891808627487E-2},{"$f":"'P.matrix (16 cos)'!P44","v":9.8462144134785171E-2},{"$f":"'P.matrix (16 cos)'!Q44","v":0.10917295714683589},{"$f":"'P.matrix (16 cos)'!R44","v":0.119929790478097},null,null,15,0.99289584811289888,0.99086540876117546,0.98832685150089172,0.98518827077177129,0.9813549757893244,0.97673431841368052,0.97124142113498935,0.96480525611748169,0.95737435318992914,0.94892137138867061,0.93944588888593317,0.92897503364233502,0.91756192648198798,0.9052822479041146,0.89222948652589795,0.87850953424620493,null,null,16,9.1345912388243605E-3,1.1673148499108223E-2,1.4811729228228522E-2,1.8645024210675615E-2,2.3265681586319548E-2,2.8758578865010698E-2,3.5194743882518267E-2,4.2625646810070889E-2,5.1078628611329467E-2,6.0554111114066854E-2,7.1024966357665156E-2,8.2438073518012286E-2,9.4717752095885316E-2,0.10777051347410195,0.12149046575379506]
[17,16,{"$f":"'P.matrix (16 cos)'!C45","v":7.1041518871013468E-3},{"$f":"'P.matrix (16 cos)'!D45","v":9.1345912388243605E-3},{"$f":"'P.matrix (16 cos)'!E45","v":1.1673148499108223E-2},{"$f":"'P.matrix (16 cos)'!F45","v":1.4811729228228522E-2},{"$f":"'P.matrix (16 cos)'!G45","v":1.8645024210675615E-2},{"$f":"'P.matrix (16 cos)'!H45","v":2.3265681586319548E-2},{"$f":"'P.matrix (16 cos)'!I45","v":2.8758578865010698E-2},{"$f":"'P.matrix (16 cos)'!J45","v":3.5194743882518267E-2},{"$f":"'P.matrix (16 cos)'!K45","v":4.2625646810070889E-2},{"$f":"'P.matrix (16 cos)'!L45","v":5.1078628611329467E-2},{"$f":"'P.matrix (16 cos)'!M45","v":6.0554111114066854E-2},{"$f":"'P.matrix (16 cos)'!N45","v":7.1024966357665156E-2},{"$f":"'P.matrix (16 cos)'!O45","v":8.2438073518012286E-2},{"$f":"'P.matrix (16 cos)'!P45","v":9.4717752095885316E-2},{"$f":"'P.matrix (16 cos)'!Q45","v":0.10777051347410195},{"$f":"'P.matrix (16 cos)'!R45","v":0.12149046575379506},null,null,16,1.0000000000000002,0.99999999999999978,1,0.99999999999999978,1,1,1,1,1,1,1,1.0000000000000002,1.0000000000000002,0.99999999999999989,0.99999999999999989,1,null,null,null,{"$f":"SUM(AO33:AO47)","v":0.89082704285316394},{"$f":"SUM(AP33:AP47)","v":0.90153785586521484},0.9120641081913724,0.92226570860429402,0.93200817818312631,0.94117019431148363,0.94965065537314686,0.95737435318992914,0.96429547861706966,0.97039850532067207,0.97569642630834186,0.98022674614990213,0.9840459490624841,0.98722330070441877,0.98983479267138763]
[null,null,{"$f":"SUM(C33:C48)","v":1.0000000000000002},{"$f":"SUM(D33:D48)","v":0.99999999999999978},1,0.99999999999999978,1,1,1,1,1,1,1,1.0000000000000002,1.0000000000000002,0.99999999999999989,0.99999999999999989,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.22778159379959106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 1 company's previous rank",{"$f":"(INDEX($U$33:$U$48,COUNTIF($V$33:$V48,\"<=\"&V50)+1))","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A32:A48,(MATCH(V51,B33:B48)+1))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 17x17 matrix before move to rank 3",1,2,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[]
[]
[]
[1,null,{"$f":"AO32","v":2},{"$f":"AP32","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,null,null,null,null,{"$f":"C57","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[2,{"$f":"AN33","v":1},{"$f":"AO33/AO$48","v":0.12097804432264624},{"$f":"AP33/AP$48","v":0.10506242359061421},9.0386270852700665E-2,7.7011392373191906E-2,6.4971652107293887E-2,5.4271404810791124E-2,4.4885607743114717E-2,3.6761736686648158E-2,2.9823409424520372E-2,2.3975388934292834E-2,1.9109452190187046E-2,1.5110513242375277E-2,1.1862401862666492E-2,9.2528116306680626E-3,{"$f":"BC33/BC$48","v":7.1771086849033742E-3},null,null,null,{"$f":"B58","v":1},{"$f":"C58","v":0.12097804432264624},0.10506242359061421,9.0386270852700665E-2,7.7011392373191906E-2,6.4971652107293887E-2,5.4271404810791124E-2,4.4885607743114717E-2,3.6761736686648158E-2,2.9823409424520372E-2,2.3975388934292834E-2,1.9109452190187046E-2,1.5110513242375277E-2,1.1862401862666492E-2,9.2528116306680626E-3,7.1771086849033742E-3,null,null,null,1,0.10506242359061421,9.0386270852700665E-2,7.7011392373191906E-2,6.4971652107293887E-2,5.4271404810791124E-2,4.4885607743114717E-2,3.6761736686648158E-2,2.9823409424520372E-2,2.3975388934292834E-2,1.9109452190187046E-2,1.5110513242375277E-2,1.1862401862666492E-2,9.2528116306680626E-3,7.1771086849033742E-3]
[3,{"$f":"AN34","v":3},{"$f":"AO34/AO$48","v":0.12097804432264624},0.11063701330384665,0.10022561113792866,8.9907292834467148E-2,7.9843315396924588E-2,7.0184675044173681E-2,6.1064405737024138E-2,5.2591073135697983E-2,4.4844197676771169E-2,3.7872093806885637E-2,3.1692265452422951E-2,2.6294128471605057E-2,2.1643524007232632E-2,1.7688305904639271E-2,1.4364254174495035E-2,null,null,null,3,{"$f":"V58+C59","v":0.24195608864529247},{"$f":"W58+D59","v":0.21569943689446086},0.19061188199062934,0.16691868520765907,0.14481496750421846,0.1244560798549648,0.10595001348013885,8.9352809822346141E-2,7.4667607101291542E-2,6.1847482741178475E-2,5.0801717642609996E-2,4.1404641713980332E-2,3.3505925869899124E-2,2.6941117535307334E-2,2.1541362859398408E-2,null,null,null,3,0.11063701330384665,0.10022561113792866,8.9907292834467148E-2,7.9843315396924588E-2,7.0184675044173681E-2,6.1064405737024138E-2,5.2591073135697983E-2,4.4844197676771169E-2,3.7872093806885637E-2,3.1692265452422951E-2,2.6294128471605057E-2,2.1643524007232632E-2,1.7688305904639271E-2,1.4364254174495035E-2]
[4,4,0.11637740079589863,0.1092157622602437,0.10152987117766633,9.3461517296927143E-2,8.5168088539235576E-2,7.6814622536008362E-2,6.856479465785667E-2,6.0571763526897381E-2,5.2969893299285337E-2,4.5868283626636579E-2,3.9346769352927184E-2,3.3454661586508484E-2,2.8212083541075451E-2,2.3613405122478885E-2,1.9632067800458994E-2,null,null,null,4,{"$f":"V59+C60","v":0.35833348944119109},0.32491519915470457,0.29214175316829566,0.26038020250458621,0.22998305604345404,0.20127070239097317,0.17451480813799553,0.14992457334924353,0.12763750040057686,0.10771576636781505,9.014848699553718E-2,7.4859303300488816E-2,6.1718009410974578E-2,5.0554522657786219E-2,4.1173430659857402E-2,null,null,null,4,0.1092157622602437,0.10152987117766633,9.3461517296927143E-2,8.5168088539235576E-2,7.6814622536008362E-2,6.856479465785667E-2,6.0571763526897381E-2,5.2969893299285337E-2,4.5868283626636579E-2,3.9346769352927184E-2,3.3454661586508484E-2,2.8212083541075451E-2,2.3613405122478885E-2,1.9632067800458994E-2]
[5,5,0.10910139790844994,0.10506242359061421,0.10022561113792866,9.4677754552850463E-2,8.8534962283998833E-2,8.1937411300266619E-2,7.5041721253070057E-2,6.8011642431621971E-2,6.1008069614602194E-2,5.4179541956279074E-2,4.7654317336523533E-2,4.1534829853065787E-2,3.5894922645419471E-2,3.0779800820883614E-2,2.6208274148098263E-2,null,null,null,5,0.467434887349641,0.42997762274531881,0.39236736430622432,0.3550579570574367,0.31851801832745286,0.28320811369123977,0.2495565293910656,0.2179362157808655,0.18864557001517906,0.16189530832409413,0.13780280433206071,0.1163941331535546,9.7612932056394042E-2,8.133432347866984E-2,6.7381704807955661E-2,null,null,null,5,0.10506242359061421,0.10022561113792866,9.4677754552850463E-2,8.8534962283998833E-2,8.1937411300266619E-2,7.5041721253070057E-2,6.8011642431621971E-2,6.1008069614602194E-2,5.4179541956279074E-2,4.7654317336523533E-2,4.1534829853065787E-2,3.5894922645419471E-2,3.0779800820883614E-2,2.6208274148098263E-2]
[6,6,9.9684746292675777E-2,9.8493841613531544E-2,9.64141566572604E-2,9.3461517296927143E-2,8.9687089091864236E-2,8.5176569576005612E-2,8.0046274732527983E-2,7.4436315878799564E-2,6.8501538909781196E-2,6.2401282341275358E-2,5.6289202067126461E-2,5.0304357762710653E-2,4.4564477234697183E-2,3.9161892027522308E-2,3.4162182622685361E-2,null,null,null,6,0.56711963364231677,0.5284714643588504,0.48878152096348471,0.44851947435436385,0.40820510741931709,0.36838468326724538,0.32960280412359355,0.29237253165966504,0.25714710892496029,0.2242965906653695,0.19409200639918717,0.16669849091626526,0.14217740929109124,0.12049621550619215,0.10154388743064102,null,null,null,6,9.8493841613531544E-2,9.64141566572604E-2,9.3461517296927143E-2,8.9687089091864236E-2,8.5176569576005612E-2,8.0046274732527983E-2,7.4436315878799564E-2,6.8501538909781196E-2,6.2401282341275358E-2,5.6289202067126461E-2,5.0304357762710653E-2,4.4564477234697183E-2,3.9161892027522308E-2,3.4162182622685361E-2]
[7,7,8.8780106814055043E-2,8.9992738872830241E-2,9.0386270852700665E-2,8.9907292834467148E-2,8.8534962283998833E-2,8.6284992809933667E-2,8.3210672400545374E-2,7.9400494703709384E-2,7.4972490093866251E-2,7.0065876486903295E-2,6.4831083175090939E-2,5.9419425504854177E-2,5.3973674967562425E-2,4.862050443646506E-2,4.3465378969781664E-2,null,null,null,7,0.65589974045637178,0.61846420323168061,0.57916779181618538,0.53842676718883098,0.49674006970331591,0.45466967607717906,0.41281347652413891,0.37177302636337439,0.33211959901882654,0.29436246715227277,0.25892308957427812,0.22611791642111945,0.19615108425865366,0.1691167199426572,0.14500926640042269,null,null,null,8,8.0148320247129493E-2,8.25849407159127E-2,8.4286221064583361E-2,8.5168088539235576E-2,8.5176569576005612E-2,8.4293512940598322E-2,8.2539363328381854E-2,7.9972426527860713E-2,7.6684601753995732E-2,7.2794123707510316E-2,6.8436317724444445E-2,6.3753617014381592E-2,5.8886078465417525E-2,5.3963395066502585E-2]
[8,8,7.7082799287818707E-2,8.0148320247129493E-2,8.25849407159127E-2,8.4286221064583361E-2,8.5168088539235576E-2,8.5176569576005612E-2,8.4293512940598322E-2,8.2539363328381854E-2,7.9972426527860713E-2,7.6684601753995732E-2,7.2794123707510316E-2,6.8436317724444445E-2,6.3753617014381592E-2,5.8886078465417525E-2,5.3963395066502585E-2,null,null,null,8,0.73298253974419048,0.69861252347881009,0.6617527325320981,0.62271298825341437,0.58190815824255149,0.53984624565318473,0.49710698946473725,0.45431238969175625,0.41209202554668722,0.37104706890626848,0.33171721328178844,0.29455423414556392,0.25990470127303522,0.22800279840807472,0.19897266146692527,null,null,null,9,6.9588301980813019E-2,7.3550870425697579E-2,7.7011392373191906E-2,7.9843315396924588E-2,8.1937411300266619E-2,8.3210672400545374E-2,8.3613467961642166E-2,8.3133904820961321E-2,8.1798719395761624E-2,7.9670570988788658E-2,7.6842180240384389E-2,7.3428222387009315E-2,6.9556140029732746E-2,6.5357049520102226E-2]
[9,9,6.5258131996056984E-2,6.9588301980813019E-2,7.3550870425697579E-2,7.7011392373191906E-2,7.9843315396924588E-2,8.1937411300266619E-2,8.3210672400545374E-2,8.3613467961642166E-2,8.3133904820961321E-2,8.1798719395761624E-2,7.9670570988788658E-2,7.6842180240384389E-2,7.3428222387009315E-2,6.9556140029732746E-2,6.5357049520102226E-2,null,null,null,9,0.79824067174024749,0.76820082545962309,0.73530360295779573,0.69972438062660625,0.66175147363947606,0.62178365695345139,0.58031766186528266,0.5379258576533984,0.49522593036764856,0.45284578830203009,0.41138778427057709,0.37139641438594828,0.33333292366004452,0.29755893843780745,0.26432971098702751,null,null,null,10,5.8913306703990066E-2,6.3860105443924176E-2,6.8587019529721446E-2,7.2951958371672523E-2,7.6814622536008362E-2,8.0046274732527983E-2,8.2539363328381854E-2,8.4215746365994326E-2,8.5032394888689605E-2,8.4983823757974433E-2,8.4101024422981174E-2,8.2447228123996796E-2,8.0111277723004304E-2,7.7199640506204897E-2]
[10,10,5.3881721773900673E-2,5.8913306703990066E-2,6.3860105443924176E-2,6.8587019529721446E-2,7.2951958371672523E-2,7.6814622536008362E-2,8.0046274732527983E-2,8.2539363328381854E-2,8.4215746365994326E-2,8.5032394888689605E-2,8.4983823757974433E-2,8.4101024422981174E-2,8.2447228123996796E-2,8.0111277723004304E-2,7.7199640506204897E-2,null,null,null,10,0.8521223935141482,0.82711413216361318,0.79916370840171991,0.76831140015632771,0.73470343201114863,0.69859827948945974,0.66036393659781067,0.62046522098178025,0.57944167673364289,0.53787818319071967,0.49637160802855151,0.45549743880892946,0.41578015178404132,0.37767021616081176,0.34152935149323238,null,null,null,11,4.8642985992867059E-2,5.40638278428517E-2,5.9550271450250582E-2,6.4971652107293887E-2,7.0184675044173681E-2,7.5041721253070057E-2,7.9400494703709384E-2,8.3133904820961321E-2,8.6138941942654548E-2,8.834341312821721E-2,8.9709745376790412E-2,9.0235549334651069E-2,8.9951146507693827E-2,8.8914678676318096E-2]
[11,11,4.3399594365045854E-2,4.8642985992867059E-2,5.40638278428517E-2,5.9550271450250582E-2,6.4971652107293887E-2,7.0184675044173681E-2,7.5041721253070057E-2,7.9400494703709384E-2,8.3133904820961321E-2,8.6138941942654548E-2,8.834341312821721E-2,8.9709745376790412E-2,9.0235549334651069E-2,8.9951146507693827E-2,8.8914678676318096E-2,null,null,null,11,0.89552198787919401,0.87575711815648027,0.85322753624457159,0.82786167160657831,0.79967508411844257,0.76878295453363343,0.73540565785088075,0.69986571568548961,0.66257558155460416,0.62401712513337426,0.58471502115676877,0.5452071841857199,0.50601570111869243,0.46762136266850557,0.43044403016955046,null,null,null,12,3.9180000031431989E-2,4.4638913814398044E-2,5.0415131658504767E-2,5.6411250205791082E-2,6.250708537530078E-2,6.856479465785667E-2,7.4436315878799564E-2,7.9972426527860713E-2,8.5032394888689605E-2,8.9493047260740519E-2,9.3256160372582733E-2,9.6253383478814569E-2,9.8448320253970892E-2,9.9835847281728687E-2]
[12,12,3.4110478352896108E-2,3.9180000031431989E-2,4.4638913814398044E-2,5.0415131658504767E-2,5.6411250205791082E-2,6.250708537530078E-2,6.856479465785667E-2,7.4436315878799564E-2,7.9972426527860713E-2,8.5032394888689605E-2,8.9493047260740519E-2,9.3256160372582733E-2,9.6253383478814569E-2,9.8448320253970892E-2,9.9835847281728687E-2,null,null,null,12,0.92963246623209017,0.91493711818791224,0.89786645005896959,0.87827680326508306,0.85608633432423364,0.83129003990893424,0.80397045250873744,0.77430203156428923,0.74254800808246491,0.70904952002206389,0.67420806841750924,0.63846334455830267,0.60226908459750694,0.5660696829224765,0.53027987745127914,null,null,null,13,3.0794033043198409E-2,3.5954878364327168E-2,4.1626292603384019E-2,4.7757643028071277E-2,5.4271404810791124E-2,6.1064405737024138E-2,6.8011642431621971E-2,7.4972490093866251E-2,8.1798719395761624E-2,8.834341312821721E-2,9.4469725269342913E-2,0.10005848225745108,0.10501386639879152,0.10926677254944686]
[13,13,2.6168608073707446E-2,3.0794033043198409E-2,3.5954878364327168E-2,4.1626292603384019E-2,4.7757643028071277E-2,5.4271404810791124E-2,6.1064405737024138E-2,6.8011642431621971E-2,7.4972490093866251E-2,8.1798719395761624E-2,8.834341312821721E-2,9.4469725269342913E-2,0.10005848225745108,0.10501386639879152,0.10926677254944686,null,null,null,13,0.95580107430579764,0.94573115123111062,0.93382132842329679,0.91990309586846708,0.90384397735230493,0.88556144471972531,0.86503485824576154,0.84231367399591117,0.8175204981763311,0.79084823941782556,0.76255148154572649,0.73293306982764561,0.70232756685495801,0.67108354932126801,0.63954665000072597,null,null,null,14,2.3624323686678446E-2,2.8259206521874101E-2,3.3528331211988886E-2,3.9432082339888062E-2,4.5946054521579009E-2,5.3018806802243836E-2,6.0571763526897381E-2,6.8501538909781196E-2,7.6684601753995732E-2,8.4983823757974433E-2,9.3256160372582733E-2,0.1013605674087763,0.10916528550045757,0.11655380431817912]
[14,14,1.9602354777105452E-2,2.3624323686678446E-2,2.8259206521874101E-2,3.3528331211988886E-2,3.9432082339888062E-2,4.5946054521579009E-2,5.3018806802243836E-2,6.0571763526897381E-2,6.8501538909781196E-2,7.6684601753995732E-2,8.4983823757974433E-2,9.3256160372582733E-2,0.1013605674087763,0.10916528550045757,0.11655380431817912,null,null,null,14,0.97540342908290312,0.96935547491778906,0.96208053494517087,0.95343142708045592,0.94327605969219297,0.93150749924130427,0.91805366504800534,0.90288543752280859,0.88602203708611227,0.86753284117182128,0.84753530530370091,0.82618923020022839,0.80368813426373431,0.78024883482172558,0.75610045431890505,null,null,null,15,1.7696484771795428E-2,2.1679675444425249E-2,2.6352030076492845E-2,3.1760981686913554E-2,3.7936306949297512E-2,4.4885607743114717E-2,5.2591073135697983E-2,6.1008069614602194E-2,7.0065876486903295E-2,7.9670570988788658E-2,8.9709745376790412E-2,0.10005848225745108,0.11058587967781668,0.12116142144733857]
[15,15,1.4342513957209669E-2,1.7696484771795428E-2,2.1679675444425249E-2,2.6352030076492845E-2,3.1760981686913554E-2,3.7936306949297512E-2,4.4885607743114717E-2,5.2591073135697983E-2,6.1008069614602194E-2,7.0065876486903295E-2,7.9670570988788658E-2,8.9709745376790412E-2,0.10005848225745108,0.11058587967781668,0.12116142144733857,null,null,null,15,0.98974594304011276,0.98705195968958448,0.98376021038959616,0.97978345715694881,0.97503704137910652,0.96944380619060178,0.96293927279112002,0.95547651065850658,0.94703010670071441,0.9375987176587246,0.92720587629248952,0.91589897557701883,0.90374661652118538,0.89083471449954221,0.87726187576624359,null,null,null,16,1.2948040310415347E-2,1.6239789610403871E-2,2.0216542843051126E-2,2.4962958620893316E-2,3.0556193809398245E-2,3.7060727208879957E-2,4.452348934149334E-2,5.2969893299285337E-2,6.2401282341275358E-2,7.2794123707510316E-2,8.4101024422981174E-2,9.6253383478814569E-2,0.10916528550045757,0.12273812423375617]
[16,16,1.025405695988736E-2,1.2948040310415347E-2,1.6239789610403871E-2,2.0216542843051126E-2,2.4962958620893316E-2,3.0556193809398245E-2,3.7060727208879957E-2,4.452348934149334E-2,5.2969893299285337E-2,6.2401282341275358E-2,7.2794123707510316E-2,8.4101024422981174E-2,9.6253383478814569E-2,0.10916528550045757,0.12273812423375617,null,null,null,16,1.0000000000000002,0.99999999999999978,1,0.99999999999999989,0.99999999999999978,1,1,0.99999999999999989,0.99999999999999978,1,0.99999999999999978,1,1,0.99999999999999978,0.99999999999999978,null,null,null,null,{"$f":"SUM(AO58:AO71)","v":0.91000726112716956},{"$f":"SUM(AP58:AP71)","v":0.90961372914729921},0.9100927071655327,0.91146503771600096,0.91371500719006638,0.91678932759945453,0.92059950529629042,0.92502750990613358,0.92993412351309679,0.93516891682490888,0.94058057449514576,0.94602632503243766,0.95137949556353474,0.95653462103021814]
[null,null,{"$f":"SUM(C58:C72)","v":1.0000000000000002},{"$f":"SUM(D58:D72)","v":0.99999999999999978},1,0.99999999999999989,0.99999999999999978,1,1,0.99999999999999989,0.99999999999999978,1,0.99999999999999978,1,1,0.99999999999999978,0.99999999999999978]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.61918759346008301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 2 company's previous rank",{"$f":"(INDEX($U$58:$U$72,COUNTIF($V$58:$V72,\"<=\"&V75)+1))","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A57:A72,(MATCH(V76,B58:B72)+1))","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 16x16 matrix before move to rank 4",1,2,3,4,5,6,8,9,10,11,12,13,14,15,16]
[]
[]
[1,null,{"$f":"AO57","v":3},{"$f":"AP57","v":4},5,6,7,8,9,10,11,12,13,14,15,16,null,null,null,null,null,{"$f":"C81","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,null,null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16]
[2,{"$f":"AN58","v":1},{"$f":"AO58/AO$72","v":0.11545229151301485},{"$f":"AP58/AP$72","v":9.936775133927632E-2},8.4619283032211626E-2,7.1282659694883538E-2,5.9396424906811081E-2,4.8959566164065611E-2,3.9932388052735891E-2,3.2240564853629791E-2,2.5781814354460749E-2,2.0434225139847006E-2,1.6065091765780734E-2,1.2539187915579146E-2,9.7256790521718199E-3,7.5032398484159418E-3,null,null,null,null,{"$f":"B82","v":1},{"$f":"C82","v":0.11545229151301485},9.936775133927632E-2,8.4619283032211626E-2,7.1282659694883538E-2,5.9396424906811081E-2,4.8959566164065611E-2,3.9932388052735891E-2,3.2240564853629791E-2,2.5781814354460749E-2,2.0434225139847006E-2,1.6065091765780734E-2,1.2539187915579146E-2,9.7256790521718199E-3,7.5032398484159418E-3,null,null,null,null,1,9.936775133927632E-2,8.4619283032211626E-2,7.1282659694883538E-2,5.9396424906811081E-2,4.8959566164065611E-2,3.9932388052735891E-2,3.2240564853629791E-2,2.5781814354460749E-2,2.0434225139847006E-2,1.6065091765780734E-2,1.2539187915579146E-2,9.7256790521718199E-3,7.5032398484159418E-3]
[3,{"$f":"AN59","v":3},{"$f":"AO59/AO$72","v":0.12157816539486448},{"$f":"AP59/AP$72","v":0.11018480474330937},{"$f":"AQ59/AQ$72","v":9.878915865009158E-2},{"$f":"AR59/AR$72","v":8.7598878830284416E-2},{"$f":"AS59/AS$72","v":7.6812435487966346E-2},{"$f":"AT59/AT$72","v":6.6606802564899828E-2},{"$f":"AU59/AU$72","v":5.7126983919866224E-2},{"$f":"AV59/AV$72","v":4.847877192465519E-2},{"$f":"AW59/AW$72","v":4.0725566305506437E-2},{"$f":"AX59/AX$72","v":3.3889348632356944E-2},{"$f":"AY59/AY$72","v":2.7955211052193337E-2},{"$f":"AZ59/AZ$72","v":2.2878352784200282E-2},{"$f":"BA59/BA$72","v":1.859227152479451E-2},{"$f":"BB59/BB$72","v":1.5016972578602829E-2},null,null,null,null,3,{"$f":"V82+C83","v":0.23703045690787933},{"$f":"W82+D83","v":0.20955255608258569},0.18340844168230319,0.15888153852516795,0.13620886039477742,0.11556636872896545,9.7059371972602115E-2,8.0719336778284981E-2,6.6507380659967183E-2,5.4323573772203954E-2,4.4020302817974075E-2,3.5417540699779426E-2,2.831795057696633E-2,2.2520212427018772E-2,null,null,null,null,3,0.11018480474330937,9.878915865009158E-2,8.7598878830284416E-2,7.6812435487966346E-2,6.6606802564899828E-2,5.7126983919866224E-2,4.847877192465519E-2,4.0725566305506437E-2,3.3889348632356944E-2,2.7955211052193337E-2,2.2878352784200282E-2,1.859227152479451E-2,1.5016972578602829E-2]
[4,4,0.12001636352325903,0.11161866617035746,0.10269450195685158,9.3440872677524128E-2,8.4068469852799269E-2,7.4787950288850491E-2,6.5795998345016121E-2,5.7263046484596347E-2,4.932422896081691E-2,4.2074505092104184E-2,3.5568097506654538E-2,2.9821668588459319E-2,2.4820174528243175E-2,2.0524158110779758E-2,null,null,null,null,4,{"$f":"V83+C84","v":0.35704682043113833},0.32117122225294314,0.28610294363915478,0.25232241120269205,0.22027733024757667,0.19035431901781594,0.16285537031761824,0.13798238326288131,0.11583160962078409,9.6398078864308137E-2,7.9588400324628605E-2,6.5239209288238745E-2,5.3138125105209502E-2,4.3044370537798526E-2,null,null,null,null,4,0.11161866617035746,0.10269450195685158,9.3440872677524128E-2,8.4068469852799269E-2,7.4787950288850491E-2,6.5795998345016121E-2,5.7263046484596347E-2,4.932422896081691E-2,4.2074505092104184E-2,3.5568097506654538E-2,2.9821668588459319E-2,2.4820174528243175E-2,2.0524158110779758E-2]
[5,5,0.11545229151301485,0.11018480474330937,0.10403089026800645,9.7134786986294713E-2,8.967501973317421E-2,8.1852743039190129E-2,7.3877557005348121E-2,6.5952708391119025E-2,5.826169895949198E-2,5.0957978263776939E-2,4.4158715350207503E-2,3.7942836996833776E-2,3.235281080201511E-2,2.7399190339677533E-2,null,null,null,null,5,0.47249911194415317,0.43135602699625253,0.39013383390716122,0.3494571981889868,0.30995234998075089,0.27220706205700607,0.23673292732296636,0.20393509165400034,0.17409330858027608,0.14735605712808508,0.12374711567483611,0.10318204628507252,8.5490935907224619E-2,7.0443560877476052E-2,null,null,null,null,5,0.11018480474330937,0.10403089026800645,9.7134786986294713E-2,8.967501973317421E-2,8.1852743039190129E-2,7.3877557005348121E-2,6.5952708391119025E-2,5.826169895949198E-2,5.0957978263776939E-2,4.4158715350207503E-2,3.7942836996833776E-2,3.235281080201511E-2,2.7399190339677533E-2]
[6,6,0.10823412715579141,0.10599461460156509,0.10269450195685158,9.8398825386223326E-2,9.3220061951207078E-2,8.7311525475676374E-2,8.0856350074664227E-2,7.4053515356243119E-2,6.7102906284948818E-2,6.0191480976762891E-2,5.3482241848032415E-2,4.7107016005256665E-2,4.1163271029217817E-2,3.5714528122245702E-2,null,null,null,null,6,0.58073323909994456,0.53735064159781765,0.49282833586401281,0.44785602357521015,0.40317241193195796,0.35951858753268245,0.3175892773976306,0.27798860701024347,0.24119621486522491,0.20754753810484797,0.17722935752286853,0.15028906229032918,0.12665420693644244,0.10615808899972176,null,null,null,null,8,9.07912205693404E-2,9.2612785929349198E-2,9.3440872677524128E-2,9.3220061951207078E-2,9.1944256333474875E-2,8.9658274693311904E-2,8.645410614434143E-2,8.2462402244470101E-2,7.784061509942114E-2,7.2759654600752802E-2,6.7390954487651908E-2,6.1895467308276685E-2,5.6415516887807257E-2]
[7,8,8.8074374426259788E-2,9.07912205693404E-2,9.2612785929349198E-2,9.3440872677524128E-2,9.3220061951207078E-2,9.1944256333474875E-2,8.9658274693311904E-2,8.645410614434143E-2,8.2462402244470101E-2,7.784061509942114E-2,7.2759654600752802E-2,6.7390954487651908E-2,6.1895467308276685E-2,5.6415516887807257E-2,null,null,null,null,8,0.66880761352620433,0.62814186216715806,0.58544112179336205,0.54129689625273425,0.49639247388316504,0.45146284386615732,0.40724755209094249,0.36444271315458487,0.32365861710969501,0.28538815320426913,0.24998901212362135,0.2176800167779811,0.18854967424471913,0.162573605887529,null,null,null,null,9,8.0859455028945634E-2,8.4619283032211626E-2,8.7598878830284416E-2,8.967501973317421E-2,9.0763133792609044E-2,9.0825019436363466E-2,8.9871818870983916E-2,8.7961843024689915E-2,8.5193775750467257E-2,8.169654182112919E-2,7.7617525478999305E-2,7.3110825232293092E-2,6.832690430975788E-2]
[8,9,7.64700513429072E-2,8.0859455028945634E-2,8.4619283032211626E-2,8.7598878830284416E-2,8.967501973317421E-2,9.0763133792609044E-2,9.0825019436363466E-2,8.9871818870983916E-2,8.7961843024689915E-2,8.5193775750467257E-2,8.169654182112919E-2,7.7617525478999305E-2,7.3110825232293092E-2,6.832690430975788E-2,null,null,null,null,9,0.74527766486911151,0.70900131719610371,0.67006040482557372,0.62889577508301864,0.58606749361633925,0.54222597765876634,0.49807257152730594,0.45431453202556882,0.41162046013438491,0.37058192895473641,0.33168555394475052,0.29529754225698041,0.2616604994770122,0.23090051019728688,null,null,null,null,10,7.0205740522176013E-2,7.5362673483380035E-2,8.0038131308337992E-2,8.4068469852799269E-2,8.7311525475676374E-2,8.9658274693311904E-2,9.1041342515899931E-2,9.1439159762688335E-2,9.0875372597404136E-2,8.9413949961833078E-2,8.7151092884407644E-2,8.4205386069994753E-2,8.070762814947402E-2]
[9,10,6.4739380904519167E-2,7.0205740522176013E-2,7.5362673483380035E-2,8.0038131308337992E-2,8.4068469852799269E-2,8.7311525475676374E-2,8.9658274693311904E-2,9.1041342515899931E-2,9.1439159762688335E-2,9.0875372597404136E-2,8.9413949961833078E-2,8.7151092884407644E-2,8.4205386069994753E-2,8.070762814947402E-2,null,null,null,null,10,0.81001704577363065,0.77920705771827969,0.74542307830895371,0.70893390639135667,0.67013596346913851,0.62953750313444268,0.58773084622061789,0.54535587454146872,0.50305961989707326,0.46145730155214054,0.42109950390658357,0.38244863514138805,0.34586588554700692,0.31160813834676093,null,null,null,null,11,5.9436028844389636E-2,6.5433192664205414E-2,7.1282659694883538E-2,7.6812435487966346E-2,8.1852743039190129E-2,8.6248682784328373E-2,8.9871818870983916E-2,9.2629079592476529E-2,9.4467867289859564E-2,9.5376991412928006E-2,9.5383761473611259E-2,9.4548123989589117E-2,9.2955003113796508E-2]
[10,11,5.3453404242748581E-2,5.9436028844389636E-2,6.5433192664205414E-2,7.1282659694883538E-2,7.6812435487966346E-2,8.1852743039190129E-2,8.6248682784328373E-2,8.9871818870983916E-2,9.2629079592476529E-2,9.4467867289859564E-2,9.5376991412928006E-2,9.5383761473611259E-2,9.4548123989589117E-2,9.2955003113796508E-2,null,null,null,null,11,0.86347045001637923,0.83864308656266928,0.81085627097315915,0.78021656608624024,0.74694839895710485,0.71139024617363278,0.67397952900494629,0.63522769341245267,0.59568869948954983,0.55592516884200016,0.51647649531951156,0.47783239661499932,0.44041400953659604,0.40456314146055744,null,null,null,null,12,4.9074582302362543E-2,5.5395600098282059E-2,6.1890744978161188E-2,6.8409826787816319E-2,7.4787950288850491E-2,8.0856350074664227E-2,8.645410614434143E-2,9.1439159762688335E-2,9.5697200420847867E-2,9.914744456915639E-2,0.10174493133213201,0.10347954808050237,0.10437243471041573]
[11,12,4.3054601545598828E-2,4.9074582302362543E-2,5.5395600098282059E-2,6.1890744978161188E-2,6.8409826787816319E-2,7.4787950288850491E-2,8.0856350074664227E-2,8.645410614434143E-2,9.1439159762688335E-2,9.5697200420847867E-2,9.914744456915639E-2,0.10174493133213201,0.10347954808050237,0.10437243471041573,null,null,null,null,12,0.90652505156197805,0.88771766886503178,0.86625187107144119,0.8421073110644014,0.81535822574492123,0.78617819646248321,0.75483587907961047,0.72168179955679412,0.68712785925223818,0.651622369262848,0.61562393988866793,0.57957732794713135,0.54389355761709846,0.50893557617097318,null,null,null,null,13,3.9527633777067563E-2,4.5738519027394862E-2,5.2396571510570492E-2,5.9396424906811081E-2,6.6606802564899828E-2,7.3877557005348121E-2,8.1048930211247469E-2,8.7961843024689915E-2,9.4467867289859564E-2,0.10043767416741442,0.10576712255234572,0.11038062822300812,0.11423190561755421]
[12,13,3.3839326737960036E-2,3.9527633777067563E-2,4.5738519027394862E-2,5.2396571510570492E-2,5.9396424906811081E-2,6.6606802564899828E-2,7.3877557005348121E-2,8.1048930211247469E-2,8.7961843024689915E-2,9.4467867289859564E-2,0.10043767416741442,0.10576712255234572,0.11038062822300812,0.11423190561755421,null,null,null,null,13,0.94036437829993813,0.92724530264209937,0.91199039009883609,0.89450388257497193,0.8747546506517323,0.85278499902738303,0.82871343608495862,0.80273072976804161,0.77508970227692808,0.74609023655270756,0.71606161405608237,0.68534445049947701,0.65427418584010655,0.62316748178852743,null,null,null,null,14,3.1067260328584947E-2,3.6840566843362878E-2,4.3262309258399134E-2,5.0284885505904299E-2,5.7830959857560392E-2,6.5795998345016121E-2,7.4053515356243119E-2,8.2462402244470101E-2,9.0875372597404136E-2,9.914744456915639E-2,0.10714349561604516,0.11474420671195486,0.12185006350595755]
[13,14,2.5960588113787642E-2,3.1067260328584947E-2,3.6840566843362878E-2,4.3262309258399134E-2,5.0284885505904299E-2,5.7830959857560392E-2,6.5795998345016121E-2,7.4053515356243119E-2,8.2462402244470101E-2,9.0875372597404136E-2,9.914744456915639E-2,0.10714349561604516,0.11474420671195486,0.12185006350595755,null,null,null,null,14,0.96632496641372578,0.95831256297068435,0.94883095694219899,0.93776619183337107,0.92503953615763657,0.9106159588849434,0.89450943442997477,0.87678424512428477,0.85755210452139818,0.83696560915011164,0.81520905862523874,0.7924879461155222,0.76901839255206139,0.74501754529448494,null,null,null,null,15,2.3833936043103115E-2,2.8955324956471486E-2,3.4846077877547517E-2,4.1518752182874229E-2,4.8959566164065611E-2,5.7126983919866224E-2,6.5952708391119025E-2,7.5344989193652831E-2,8.5193775750467257E-2,9.5376991412928006E-2,0.10576712255234572,0.11623740073598376,0.12666705290483252]
[14,15,1.9446531393470301E-2,2.3833936043103115E-2,2.8955324956471486E-2,3.4846077877547517E-2,4.1518752182874229E-2,4.8959566164065611E-2,5.7126983919866224E-2,6.5952708391119025E-2,7.5344989193652831E-2,8.5193775750467257E-2,9.5376991412928006E-2,0.10576712255234572,0.11623740073598376,0.12666705290483252,null,null,null,null,15,0.98577149780719608,0.98214649901378748,0.97778628189867045,0.97261226971091863,0.96655828834051083,0.959575525049009,0.95163641834984103,0.94273695351540376,0.93289709371505103,0.92215938490057892,0.91058605003816673,0.89825506866786786,0.88525579328804516,0.87168459819931743,null,null,null,null,16,1.7853500986212648E-2,2.2213718101329681E-2,2.7387730289081483E-2,3.3441711659489136E-2,4.042447495099092E-2,4.8363581650159235E-2,5.7263046484596347E-2,6.7102906284948818E-2,7.784061509942114E-2,8.9413949961833078E-2,0.10174493133213201,0.11474420671195486,0.12831540180068268]
[15,16,1.4228502192803838E-2,1.7853500986212648E-2,2.2213718101329681E-2,2.7387730289081483E-2,3.3441711659489136E-2,4.042447495099092E-2,4.8363581650159235E-2,5.7263046484596347E-2,6.7102906284948818E-2,7.784061509942114E-2,8.9413949961833078E-2,0.10174493133213201,0.11474420671195486,0.12831540180068268,null,null,null,null,16,0.99999999999999989,1.0000000000000002,1.0000000000000002,1.0000000000000002,1,0.99999999999999989,1.0000000000000002,1,0.99999999999999989,1,0.99999999999999978,0.99999999999999989,1,1,null,null,null,null,null,{"$f":"SUM(AO82:AO94)","v":0.89400538539843499},{"$f":"SUM(AP82:AP94)","v":0.89730549804314841},0.90160117461377676,0.90677993804879287,0.91268847452432367,0.91914364992533593,0.92594648464375695,0.93289709371505103,0.93980851902323703,0.94651775815196737,0.9528929839947432,0.9588367289707822,0.96428547187775437]
[null,null,{"$f":"SUM(C82:C95)","v":0.99999999999999989},{"$f":"SUM(D82:D95)","v":1.0000000000000002},1.0000000000000002,1.0000000000000002,1,0.99999999999999989,1.0000000000000002,1,0.99999999999999989,1,0.99999999999999978,0.99999999999999989,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.48983043432235718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 3 company's previous rank",{"$f":"(INDEX($U$82:$U$95,COUNTIF($V$82:$V95,\"<=\"&V98)+1))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A81:A95,(MATCH(V99,B82:B95)+1))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 15x15 matrix before move to rank 5",1,2,3,4,5,7,8,9,10,11,12,13,14,15]
[]
[]
[1,null,{"$f":"AO81","v":4},5,6,7,8,9,10,11,12,13,14,15,16,null,null,null,null,null,null,{"$f":"C104","v":4},5,6,7,8,9,10,11,12,13,14,15,16,null,null,null,null,null,null,5,6,7,8,9,10,11,12,13,14,15,16]
[2,{"$f":"AN82","v":1},{"$f":"AO82/AO$95","v":0.1111489404451302},{"$f":"AP82/AP$95","v":9.430376077796257E-2},7.9062296835870072E-2,6.5502579418133339E-2,5.3643239211037953E-2,4.3445209087806552E-2,3.4819036940384122E-2,2.7636289713145662E-2,2.1742966493945734E-2,1.6972837146919557E-2,1.3159072557142807E-2,1.0143206615177735E-2,7.7811395766493015E-3,null,null,null,null,null,{"$f":"B105","v":1},{"$f":"C105","v":0.1111489404451302},9.430376077796257E-2,7.9062296835870072E-2,6.5502579418133339E-2,5.3643239211037953E-2,4.3445209087806552E-2,3.4819036940384122E-2,2.7636289713145662E-2,2.1742966493945734E-2,1.6972837146919557E-2,1.3159072557142807E-2,1.0143206615177735E-2,7.7811395766493015E-3,null,null,null,null,null,1,9.430376077796257E-2,7.9062296835870072E-2,6.5502579418133339E-2,5.3643239211037953E-2,4.3445209087806552E-2,3.4819036940384122E-2,2.7636289713145662E-2,2.1742966493945734E-2,1.6972837146919557E-2,1.3159072557142807E-2,1.0143206615177735E-2,7.7811395766493015E-3]
[3,{"$f":"AN83","v":3},{"$f":"AO83/AO$95","v":0.12324847986704561},0.11009534530383669,9.7159233258330174E-2,8.470901512582113E-2,7.2978682676599002E-2,6.2152400143880418E-2,5.235591119859008E-2,4.3654939628256437E-2,3.6059844049486658E-2,2.9534798276552792E-2,2.4009362193316869E-2,1.9390445696371585E-2,1.5573160663055785E-2,null,null,null,null,null,3,{"$f":"V105+C106","v":0.23439742031217581},{"$f":"W105+D106","v":0.20439910608179926},0.17622153009420025,0.15021159454395447,0.12662192188763696,0.10559760923168697,8.7174948138974195E-2,7.1291229341402099E-2,5.7802810543432392E-2,4.6507635423472346E-2,3.7168434750459674E-2,2.9533652311549322E-2,2.3354300239705087E-2,null,null,null,null,null,3,0.11009534530383669,9.7159233258330174E-2,8.470901512582113E-2,7.2978682676599002E-2,6.2152400143880418E-2,5.235591119859008E-2,4.3654939628256437E-2,3.6059844049486658E-2,2.9534798276552792E-2,2.4009362193316869E-2,1.9390445696371585E-2,1.5573160663055785E-2]
[4,4,0.12485234204781878,0.114447645958716,0.10363880982913742,9.2710994504022246E-2,8.1942472570203748E-2,7.1584021007337503E-2,6.1842717083835992E-2,5.2872100570486677E-2,4.4769231434327823E-2,3.7577844895482597E-2,3.129592628905728E-2,2.5885715240471872E-2,2.1284317465462832E-2,null,null,null,null,null,4,{"$f":"V106+C107","v":0.35924976235999462},0.31884675204051527,0.2798603399233377,0.2429225890479767,0.2085643944578407,0.17718163023902447,0.14901766522281018,0.12416332991188878,0.10257204197776021,8.4085480318954936E-2,6.8464361039516947E-2,5.541936755202119E-2,4.4638617705167916E-2,null,null,null,null,null,4,0.114447645958716,0.10363880982913742,9.2710994504022246E-2,8.1942472570203748E-2,7.1584021007337503E-2,6.1842717083835992E-2,5.2872100570486677E-2,4.4769231434327823E-2,3.7577844895482597E-2,3.129592628905728E-2,2.5885715240471872E-2,2.1284317465462832E-2]
[5,5,0.12324847986704561,0.11593698076616929,0.10773587005130601,9.8893916782209282E-2,8.9683112391498385E-2,8.0376508080482689E-2,7.1227343572121529E-2,6.2452439129677191E-2,5.4221660298140996E-2,4.6653868847030801E-2,3.9818571061116234E-2,3.3741730812442597E-2,2.8413982309951277E-2,null,null,null,null,null,5,0.48249824222704024,0.43478373280668459,0.38759620997464372,0.34181650583018597,0.29824750684933909,0.25755813831950713,0.2202450087949317,0.18661576904156596,0.1567937022759012,0.13073934916598573,0.10828293210063318,8.9161098364463787E-2,7.3052600015119193E-2,null,null,null,null,null,5,0.11593698076616929,0.10773587005130601,9.8893916782209282E-2,8.9683112391498385E-2,8.0376508080482689E-2,7.1227343572121529E-2,6.2452439129677191E-2,5.4221660298140996E-2,4.6653868847030801E-2,3.9818571061116234E-2,3.3741730812442597E-2,2.8413982309951277E-2]
[6,8,0.10155556336931584,0.10321210126464171,0.10363880982913742,0.1028034013983567,0.10074002126672468,9.7545443196604839E-2,9.3368361539385575E-2,8.8393889100974996E-2,8.2826036925396834E-2,7.6870881686163711E-2,7.0722479459481125E-2,6.4552666202842932E-2,5.8504995183583181E-2,null,null,null,null,null,8,0.58405380559635611,0.53799583407132634,0.49123501980378115,0.44461990722854267,0.39898752811606375,0.35510358151611199,0.31361337033431724,0.27500965814254097,0.23961973920129803,0.20761023085214944,0.17900541156011429,0.15371376456730673,0.13155759519870236,null,null,null,null,null,8,0.10321210126464171,0.10363880982913742,0.1028034013983567,0.10074002126672468,9.7545443196604839E-2,9.3368361539385575E-2,8.8393889100974996E-2,8.2826036925396834E-2,7.6870881686163711E-2,7.0722479459481125E-2,6.4552666202842932E-2,5.8504995183583181E-2]
[7,9,9.0446272863231883E-2,9.430376077796257E-2,9.7159233258330174E-2,9.8893916782209282E-2,9.9445907695846728E-2,9.8814825564797606E-2,9.7059409330292626E-2,9.4288902406590019E-2,9.0650142051288241E-2,8.6312740693463536E-2,8.145460905127988E-2,7.6249504241217833E-2,7.0857548207902382E-2,null,null,null,null,null,9,0.67450007845958804,0.63229959484928888,0.58839425306211135,0.54351382401075199,0.49843343581191046,0.45391840708090958,0.41067277966460985,0.36929856054913102,0.33026988125258627,0.29392297154561298,0.26046002061139417,0.22996326880852458,0.20241514340660474,null,null,null,null,null,9,9.430376077796257E-2,9.7159233258330174E-2,9.8893916782209282E-2,9.9445907695846728E-2,9.8814825564797606E-2,9.7059409330292626E-2,9.4288902406590019E-2,9.0650142051288241E-2,8.6312740693463536E-2,8.145460905127988E-2,7.6249504241217833E-2,7.0857548207902382E-2]
[8,10,7.8529438042352656E-2,8.3987754056708233E-2,8.8773321909905806E-2,9.2710994504022246E-2,9.566410436067084E-2,9.7545443196604839E-2,9.832246682261192E-2,9.8016341114916139E-2,9.66956255002379E-2,9.4466214914350602E-2,9.1459475878445995E-2,8.7820359322677413E-2,8.369682060262916E-2,null,null,null,null,null,10,0.75302951650194072,0.7162873489059971,0.67716757497201718,0.63622481851477419,0.59409754017258132,0.55146385027751443,0.50899524648722183,0.46731490166404716,0.42696550675282419,0.38838918645996356,0.35191949648984017,0.31778362813120198,0.28611196400923389,null,null,null,null,null,11,7.2921867532186851E-2,7.9062296835870072E-2,8.470901512582113E-2,8.9683112391498385E-2,9.3835912146414263E-2,9.7059409330292626E-2,9.9291851391242136E-2,0.10051820703651636,0.10076619333497473,0.10009913293068957,9.860711540647521E-2,9.6397805239961887E-2]
[9,11,6.6482853252500862E-2,7.2921867532186851E-2,7.9062296835870072E-2,8.470901512582113E-2,8.9683112391498385E-2,9.3835912146414263E-2,9.7059409330292626E-2,9.9291851391242136E-2,0.10051820703651636,0.10076619333497473,0.10009913293068957,9.860711540647521E-2,9.6397805239961887E-2,null,null,null,null,null,11,0.81951236975444153,0.78920921643818398,0.75622987180788726,0.72093383364059527,0.68378065256407972,0.64529976242392872,0.6060546558175145,0.56660675305528929,0.52748371378934056,0.48915537979493828,0.45201862942052973,0.41639074353767719,0.38250976924919577,null,null,null,null,null,12,6.1735496126000856E-2,6.8645368618417815E-2,7.5442589670676255E-2,8.1942472570203748E-2,8.7969220133580175E-2,9.3368361539385575E-2,9.8016341114916139E-2,0.10182627469722023,0.10474969298276796,0.106774772236851,0.10792196935507214,0.10823810764997957]
[10,12,5.4892938123064297E-2,6.1735496126000856E-2,6.8645368618417815E-2,7.5442589670676255E-2,8.1942472570203748E-2,8.7969220133580175E-2,9.3368361539385575E-2,9.8016341114916139E-2,0.10182627469722023,0.10474969298276796,0.106774772236851,0.10792196935507214,0.10823810764997957,null,null,null,null,null,12,0.87440530787750581,0.8509447125641848,0.82487524042630511,0.79637642331127156,0.76572312513428342,0.73326898255750894,0.69942301735690005,0.66462309417020538,0.62930998848656083,0.59390507277770621,0.55879340165738078,0.52431271289274939,0.49074787689917532,null,null,null,null,null,13,5.0973184859718149E-2,5.8115021348564527E-2,6.5502579418133339E-2,7.2978682676599002E-2,8.0376508080482689E-2,8.753090114320132E-2,9.4288902406590019E-2,0.10051820703651636,0.10611282599020053,0.11099580365147195,0.11511931582083945,0.11846274671660278]
[11,13,4.4214089112506995E-2,5.0973184859718149E-2,5.8115021348564527E-2,6.5502579418133339E-2,7.2978682676599002E-2,8.0376508080482689E-2,8.753090114320132E-2,9.4288902406590019E-2,0.10051820703651636,0.10611282599020053,0.11099580365147195,0.11511931582083945,0.11846274671660278,null,null,null,null,null,13,0.91861939699001283,0.90191789742390294,0.88299026177486961,0.86187900272940488,0.83870180781088244,0.81364549063799163,0.78695391850010132,0.75891199657679542,0.72982819552307721,0.70001789876790677,0.66978920530885278,0.63943202871358884,0.60921062361577816,null,null,null,null,null,14,4.1056882994370485E-2,4.7983865235015494E-2,5.545434277483819E-2,6.3363306836651812E-2,7.1584021007337503E-2,7.997602084394112E-2,8.8393889100974996E-2,9.66956255002379E-2,0.10474969298276796,0.11244021880282438,0.11967022460134749,0.12636306058690147]
[12,14,3.4750641143776864E-2,4.1056882994370485E-2,4.7983865235015494E-2,5.545434277483819E-2,6.3363306836651812E-2,7.1584021007337503E-2,7.997602084394112E-2,8.8393889100974996E-2,9.66956255002379E-2,0.10474969298276796,0.11244021880282438,0.11967022460134749,0.12636306058690147,null,null,null,null,null,14,0.95337003813378973,0.94297478041827343,0.93097412700988513,0.91733334550424306,0.90206511464753425,0.88522951164532915,0.86692993934404239,0.84730588567777043,0.82652382102331512,0.80476759175067469,0.78222942411167717,0.7591022533149363,0.73557368420267966,null,null,null,null,null,15,3.2269193735709308E-2,3.8649104347578851E-2,4.5787021129089146E-2,5.3643239211037953E-2,6.2152400143880418E-2,7.1227343572121529E-2,8.0764523441281724E-2,9.0650142051288241E-2,0.10076619333497473,0.11099580365147195,0.12122752208371626,0.13135845825632278]
[13,15,2.6659723120662129E-2,3.2269193735709308E-2,3.8649104347578851E-2,4.5787021129089146E-2,5.3643239211037953E-2,6.2152400143880418E-2,7.1227343572121529E-2,8.0764523441281724E-2,9.0650142051288241E-2,0.10076619333497473,0.11099580365147195,0.12122752208371626,0.13135845825632278,null,null,null,null,null,15,0.98002976125445185,0.97524397415398278,0.96962323135746398,0.96312036663333223,0.95570835385857222,0.94738191178920961,0.93815728291616396,0.92807040911905214,0.91717396307460342,0.90553378508564941,0.89322522776314917,0.88032977539865254,0.86693214245900241,null,null,null,null,null,16,2.4756025846017382E-2,3.0376768642536096E-2,3.6879633366667705E-2,4.4291646141427839E-2,5.2618088210790462E-2,6.1842717083835992E-2,7.1929590880947775E-2,8.2826036925396834E-2,9.4466214914350602E-2,0.106774772236851,0.11967022460134749,0.13306785754099762]
[14,16,1.9970238745548277E-2,2.4756025846017382E-2,3.0376768642536096E-2,3.6879633366667705E-2,4.4291646141427839E-2,5.2618088210790462E-2,6.1842717083835992E-2,7.1929590880947775E-2,8.2826036925396834E-2,9.4466214914350602E-2,0.106774772236851,0.11967022460134749,0.13306785754099762,null,null,null,null,null,16,1.0000000000000002,1.0000000000000002,1,0.99999999999999989,1,1,1,0.99999999999999989,1.0000000000000002,1,1.0000000000000002,1,1,null,null,null,null,null,null,{"$f":"SUM(AO105:AO116)","v":0.916012245943292},{"$f":"SUM(AP105:AP116)","v":0.91122667809009428},0.9072890054959778,0.90433589563932926,0.90245455680339526,0.90167753317738808,0.90198365888508381,0.9033043744997622,0.90553378508564941,0.90854052412155406,0.9121796406773226,0.91630317939737083]
[null,null,{"$f":"SUM(C105:C117)","v":1.0000000000000002},{"$f":"SUM(D105:D117)","v":1.0000000000000002},1,0.99999999999999989,1,1,1,0.99999999999999989,1.0000000000000002,1,1.0000000000000002,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.68081939220428467]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 4 company's previous rank",{"$f":"(INDEX($U$105:$U$117,COUNTIF($V$105:$V117,\"<=\"&V120)+1))","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A104:A117,(MATCH(V121,B105:B117)+1))","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 14x14 matrix before move to rank 6",1,2,3,4,5,6,7,9,10,11,12,13,14]
[]
[]
[]
[1,null,{"$f":"AO104","v":5},6,7,8,9,10,11,12,13,14,15,16,null,null,null,null,null,null,null,{"$f":"C127","v":5},6,7,8,9,10,11,12,13,14,15,16,null,null,null,null,null,null,null,6,7,8,9,10,11,12,13,14,15,16]
[2,{"$f":"AN105","v":1},{"$f":"AO105/AO$117","v":0.10295032756996643},{"$f":"AP105/AP$117","v":8.6764686259606053E-2},7.2195936489195922E-2,5.9317825898212669E-2,4.8141159862602735E-2,3.861584176073081E-2,3.0639457201814598E-2,2.4070476251138156E-2,1.874346095801847E-2,1.4483748614147945E-2,1.111974677229814E-2,8.4918832015477216E-3,null,null,null,null,null,null,{"$f":"B128","v":1},{"$f":"C128","v":0.10295032756996643},8.6764686259606053E-2,7.2195936489195922E-2,5.9317825898212669E-2,4.8141159862602735E-2,3.861584176073081E-2,3.0639457201814598E-2,2.4070476251138156E-2,1.874346095801847E-2,1.4483748614147945E-2,1.111974677229814E-2,8.4918832015477216E-3,null,null,null,null,null,null,1,8.6764686259606053E-2,7.2195936489195922E-2,5.9317825898212669E-2,4.8141159862602735E-2,3.861584176073081E-2,3.0639457201814598E-2,2.4070476251138156E-2,1.874346095801847E-2,1.4483748614147945E-2,1.111974677229814E-2,8.4918832015477216E-3]
[3,3,{"$f":"AO106/AO$117","v":0.12018981819447468},0.10662465838025421,9.3364974790490468E-2,8.0698646408374625E-2,6.8870393168639812E-2,5.806500580545134E-2,4.8398814322442446E-2,3.9919926292237999E-2,3.2615898780363299E-2,2.6426297513290276E-2,2.1257266476561083E-2,1.6995641850001932E-2,null,null,null,null,null,null,3,{"$f":"V128+C129","v":0.22314014576444111},{"$f":"W128+D129","v":0.19338934463986027},0.16556091127968639,0.14001647230658729,0.11701155303124255,9.6680847566182143E-2,7.9038271524257048E-2,6.3990402543376151E-2,5.1359359738381766E-2,4.0910046127438218E-2,3.2377013248859221E-2,2.5487525051549654E-2,null,null,null,null,null,null,3,0.10662465838025421,9.3364974790490468E-2,8.0698646408374625E-2,6.8870393168639812E-2,5.806500580545134E-2,4.8398814322442446E-2,3.9919926292237999E-2,3.2615898780363299E-2,2.6426297513290276E-2,2.1257266476561083E-2,1.6995641850001932E-2]
[4,4,0.12494117460281329,0.1137354868125256,0.10218463349871736,9.0610660226279865E-2,7.9321468840377829E-2,6.8586290340306846E-2,5.8617581426963286E-2,4.9561623632256205E-2,4.1498004286972368E-2,3.4446373560845352E-2,2.8377869978824456E-2,2.322846623697299E-2,null,null,null,null,null,null,4,{"$f":"V129+C130","v":0.34808132036725437},{"$f":"W129+D130","v":0.30712483145238589},{"$f":"X129+E130","v":0.26774554477840373},{"$f":"Y129+F130","v":0.23062713253286715},{"$f":"Z129+G130","v":0.19633302187162038},{"$f":"AA129+H130","v":0.165267137906489},{"$f":"AB129+I130","v":0.13765585295122035},{"$f":"AC129+J130","v":0.11355202617563236},{"$f":"AD129+K130","v":9.2857364025354133E-2},{"$f":"AE129+L130","v":7.5356419688283577E-2},{"$f":"AF129+M130","v":6.0754883227683673E-2},{"$f":"AG129+N130","v":4.8715991288522643E-2},null,null,null,null,null,null,4,0.1137354868125256,0.10218463349871736,9.0610660226279865E-2,7.9321468840377829E-2,6.8586290340306846E-2,5.8617581426963286E-2,4.9561623632256205E-2,4.1498004286972368E-2,3.4446373560845352E-2,2.8377869978824456E-2,2.322846623697299E-2]
[5,5,0.12656706422825123,0.1182316899205776,0.10899935542385199,9.9170134486474201E-2,8.9064327366450605E-2,7.8994253434624379E-2,6.9238991764964855E-2,6.00259024851598E-2,5.1520848382943622E-2,4.3826962038502192E-2,3.699022572723535E-2,3.1009367804047595E-2,null,null,null,null,null,null,5,0.47464838459550562,0.42535652137296348,0.37674490020225571,0.32979726701934137,0.28539734923807097,0.24426139134111338,0.20689484471618519,0.17357792866079216,0.14437821240829776,0.11918338172678578,9.774510895491903E-2,7.9725359092570239E-2,null,null,null,null,null,null,5,0.1182316899205776,0.10899935542385199,9.9170134486474201E-2,8.9064327366450605E-2,7.8994253434624379E-2,6.9238991764964855E-2,6.00259024851598E-2,5.1520848382943622E-2,4.3826962038502192E-2,3.699022572723535E-2,3.1009367804047595E-2]
[6,8,0.11267546009535696,0.1137354868125256,0.1133083292926693,0.11139668540471405,0.10808903613066431,0.10354961513831698,9.7999435167413287E-2,9.1692279217915645E-2,8.4890131050044615E-2,7.7841854690918699E-2,7.0767492853612154E-2,6.3848949233222582E-2,null,null,null,null,null,null,8,0.58732384469086263,0.53909200818548908,0.49005322949492502,0.4411939524240554,0.39348638536873526,0.34781100647943036,0.30489427988359846,0.26527020787870781,0.22926834345834238,0.19702523641770447,0.16851260180853117,0.14357430832579282,null,null,null,null,null,null,8,0.1137354868125256,0.1133083292926693,0.11139668540471405,0.10808903613066431,0.10354961513831698,9.7999435167413287E-2,9.1692279217915645E-2,8.4890131050044615E-2,7.7841854690918699E-2,7.0767492853612154E-2,6.3848949233222582E-2]
[7,9,0.10295032756996643,0.10662465838025421,0.10899935542385199,0.1099656755585738,0.10949562481551629,0.10764314930668015,0.10453504503966052,0.10035392787894896,9.5316974490686393E-2,8.9654348803028222E-2,8.3590447364731951E-2,7.732980720912E-2,null,null,null,null,null,null,9,0.6902741722608291,0.64571666656574334,0.599052584918777,0.55115962798262919,0.50298201018425159,0.45545415578611048,0.40942932492325901,0.36562413575765679,0.32458531794902878,0.28667958522073267,0.25210304917326309,0.22090411553491282,null,null,null,null,null,null,9,0.10662465838025421,0.10899935542385199,0.1099656755585738,0.10949562481551629,0.10764314930668015,0.10453504503966052,0.10035392787894896,9.5316974490686393E-2,8.9654348803028222E-2,8.3590447364731951E-2,7.732980720912E-2]
[8,11,7.9607961416600162E-2,8.6764686259606053E-2,9.3364974790490468E-2,9.9170134486474201E-2,0.10397854544476187,0.10764314930668015,0.11008165215983397,0.11127833527008212,0.11127822616297393,0.11017574920774505,0.10810054402579766,0.10520295837384332,null,null,null,null,null,null,11,0.7698821336774293,0.73248135282534943,0.69241755970926744,0.65032976246910335,0.60696055562901341,0.56309730509279066,0.51951097708309302,0.47690247102773892,0.43586354411200273,0.3968553344284777,0.36020359319906076,0.32610707390875615,null,null,null,null,null,null,11,8.6764686259606053E-2,9.3364974790490468E-2,9.9170134486474201E-2,0.10397854544476187,0.10764314930668015,0.11008165215983397,0.11127833527008212,0.11127822616297393,0.11017574920774505,0.10810054402579766,0.10520295837384332]
[9,12,6.7395928820172937E-2,7.5332922387979895E-2,8.3151663046368424E-2,9.0610660226279865E-2,9.7477728346985079E-2,0.10354961513831698,0.10866753532549729,0.11272642707349918,0.11567728858715112,0.11752340088527032,0.11831218823842267,0.11812477582055865,null,null,null,null,null,null,12,0.83727806249760228,0.80781427521332927,0.77556922275563589,0.74094042269538318,0.7044382839759985,0.66664692023110761,0.62817851240859035,0.58962889810123809,0.55154083269915388,0.514378735313748,0.47851578143748341,0.44423184972931479,null,null,null,null,null,null,12,7.5332922387979895E-2,8.3151663046368424E-2,9.0610660226279865E-2,9.7477728346985079E-2,0.10354961513831698,0.10866753532549729,0.11272642707349918,0.11567728858715112,0.11752340088527032,0.11831218823842267,0.11812477582055865]
[10,13,5.5646837785696776E-2,6.3776689978361903E-2,7.2195936489195922E-2,8.0698646408374625E-2,8.9064327366450605E-2,9.7075615086864173E-2,0.10453504503966052,0.11127833527008212,0.1171826250305657,0.12216934820688501,0.12620246132149987,0.12928335225739662,null,null,null,null,null,null,13,0.89292490028329907,0.87159096519169121,0.84776515924483187,0.82163906910375784,0.79350261134244915,0.76372253531797174,0.73271355744825084,0.70090723337132022,0.66872345772971964,0.63654808352063297,0.60471824275898323,0.57351520198671135,null,null,null,null,null,null,14,5.2658538636718079E-2,6.1120924467197274E-2,7.0066119394560242E-2,7.9321468840377829E-2,8.8696920907096993E-2,9.7999435167413287E-2,0.10704655953181522,0.11567728858715112,0.12375916738721161,0.13119151016403799,0.13790529535214233]
[11,14,4.4821325453013879E-2,5.2658538636718079E-2,6.1120924467197274E-2,7.0066119394560242E-2,7.9321468840377829E-2,8.8696920907096993E-2,9.7999435167413287E-2,0.10704655953181522,0.11567728858715112,0.12375916738721161,0.13119151016403799,0.13790529535214233,null,null,null,null,null,null,14,0.93774622573631294,0.92424950382840931,0.90888608371202917,0.89170518849831804,0.87282408018282698,0.85241945622506876,0.83071299261566411,0.8079537929031354,0.78440074631687073,0.76030725090784457,0.73590975292302119,0.71142049733885371,null,null,null,null,null,null,15,4.2414368759029639E-2,5.0465751102163149E-2,5.9317825898212669E-2,6.8870393168639812E-2,7.8994253434624379E-2,8.954100514538417E-2,0.10035392787894896,0.11127822616297393,0.12216934820688501,0.13289873691294068,0.14335698184820647]
[12,15,3.5227906481183673E-2,4.2414368759029639E-2,5.0465751102163149E-2,5.9317825898212669E-2,6.8870393168639812E-2,7.8994253434624379E-2,8.954100514538417E-2,0.10035392787894896,0.11127822616297393,0.12216934820688501,0.13289873691294068,0.14335698184820647,null,null,null,null,null,null,15,0.97297413221749662,0.96666387258743891,0.95935183481419228,0.9510230143965307,0.94169447335146683,0.93141370965969317,0.92025399776104833,0.90830772078208433,0.89567897247984463,0.88247659911472953,0.86880848983596182,0.85477747918706015,null,null,null,null,null,null,16,3.3336127412561006E-2,4.0648165185807709E-2,4.8976985603469185E-2,5.8305526648533071E-2,6.8586290340306846E-2,7.9746002238951744E-2,9.1692279217915645E-2,0.1043210275201555,0.11752340088527032,0.13119151016403799,0.14522252081293982]
[13,16,2.7025867782503384E-2,3.3336127412561006E-2,4.0648165185807709E-2,4.8976985603469185E-2,5.8305526648533071E-2,6.8586290340306846E-2,7.9746002238951744E-2,9.1692279217915645E-2,0.1043210275201555,0.11752340088527032,0.13119151016403799,0.14522252081293982,null,null,null,null,null,null,16,1,0.99999999999999989,1,0.99999999999999989,0.99999999999999989,1,1,1,1.0000000000000002,0.99999999999999989,0.99999999999999978,1,null,null,null,null,null,null,null,{"$f":"SUM(AO128:AO138)","v":0.93622331002163794},{"$f":"SUM(AP128:AP138)","v":0.92780406351080402},0.91930135359162524,0.91093567263354924,0.90292438491313587,0.89546495496033962,0.88872166472991787,0.88281737496943435,0.87783065179311492,0.87379753867849996,0.87071664774260338]
[null,null,{"$f":"SUM(C128:C139)","v":1},{"$f":"SUM(D128:D139)","v":0.99999999999999989},1,0.99999999999999989,0.99999999999999989,1,1,1,1.0000000000000002,0.99999999999999989,0.99999999999999978,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.8866000771522522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 5 company's previous rank",{"$f":"(INDEX($U$128:$U$139,COUNTIF($V$128:$V139,\"<=\"&V142)+1))","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A127:A139,(MATCH(V143,B128:B139)+1))","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 13x13 matrix before move to rank 7",1,2,3,4,5,6,7,8,9,11,12,13]
[]
[]
[1,null,{"$f":"AO127","v":6},7,8,9,10,11,12,13,14,15,16,null,null,null,null,null,null,null,null,{"$f":"C148","v":6},7,8,9,10,11,12,13,14,15,16,null,null,null,null,null,null,null,null,7,8,9,10,11,12,13,14,15,16]
[2,{"$f":"AN128","v":1},{"$f":"AO128/AO$139","v":9.267520401473528E-2},{"$f":"AP128/AP$139","v":7.781377483518126E-2},6.452489781121655E-2,5.2848034508764852E-2,4.27675256156093E-2,3.4216254954580139E-2,2.7084381090735719E-2,2.1231413754931389E-2,1.6499479238464142E-2,1.2725770307290229E-2,9.752751625415168E-3,null,null,null,null,null,null,null,{"$f":"B149","v":1},{"$f":"C149","v":9.267520401473528E-2},7.781377483518126E-2,6.452489781121655E-2,5.2848034508764852E-2,4.27675256156093E-2,3.4216254954580139E-2,2.7084381090735719E-2,2.1231413754931389E-2,1.6499479238464142E-2,1.2725770307290229E-2,9.752751625415168E-3,null,null,null,null,null,null,null,1,7.781377483518126E-2,6.452489781121655E-2,5.2848034508764852E-2,4.27675256156093E-2,3.4216254954580139E-2,2.7084381090735719E-2,2.1231413754931389E-2,1.6499479238464142E-2,1.2725770307290229E-2,9.752751625415168E-3]
[3,3,{"$f":"AO129/AO$139","v":0.11388806200284621},0.10063005591633008,8.7782581949969379E-2,7.5604013804325965E-2,6.4307716986774455E-2,5.4048809006250885E-2,4.4918367444513288E-2,3.6945238851345166E-2,3.0104095202542966E-2,2.4327450622840859E-2,1.9519141955151975E-2,null,null,null,null,null,null,null,3,{"$f":"V149+C150","v":0.20656326601758149},{"$f":"W149+D150","v":0.17844383075151132},0.15230747976118592,0.12845204831309082,0.10707524260238376,8.8265063960831031E-2,7.2002748535249003E-2,5.8176652606276552E-2,4.6603574441007108E-2,3.7053220930131088E-2,2.9271893580567143E-2,null,null,null,null,null,null,null,3,0.10063005591633008,8.7782581949969379E-2,7.5604013804325965E-2,6.4307716986774455E-2,5.4048809006250885E-2,4.4918367444513288E-2,3.6945238851345166E-2,3.0104095202542966E-2,2.4327450622840859E-2,1.9519141955151975E-2]
[4,4,0.12148328886395378,0.11013600556140207,9.8564697933134118E-2,8.7076915772830027E-2,7.5960170625921308E-2,6.5460497479278207E-2,5.5767317934482849E-2,4.7006329353688973E-2,3.9240340366883876E-2,3.2476481933952486E-2,2.6677411414143152E-2,null,null,null,null,null,null,null,4,{"$f":"V150+C151","v":0.32804655488153528},{"$f":"W150+D151","v":0.2885798363129134},{"$f":"X150+E151","v":0.25087217769432002},{"$f":"Y150+F151","v":0.21552896408592084},{"$f":"Z150+G151","v":0.18303541322830508},{"$f":"AA150+H151","v":0.15372556144010924},{"$f":"AB150+I151","v":0.12777006646973185},{"$f":"AC150+J151","v":0.10518298195996553},{"$f":"AD150+K151","v":8.5843914807890984E-2},{"$f":"AE150+L151","v":6.9529702864083581E-2},{"$f":"AF150+M151","v":5.5949304994710292E-2},null,null,null,null,null,null,null,4,0.11013600556140207,9.8564697933134118E-2,8.7076915772830027E-2,7.5960170625921308E-2,6.5460497479278207E-2,5.5767317934482849E-2,4.7006329353688973E-2,3.9240340366883876E-2,3.2476481933952486E-2,2.6677411414143152E-2]
[5,5,0.1262857788894885,0.11748100672398351,0.10787554494402263,9.7772356536397667E-2,8.7487119358531748E-2,7.732183306719298E-2,6.7541846752888199E-2,5.8359576786453052E-2,4.9926443043402893E-2,4.2332719068055559E-2,3.5613615387326811E-2,null,null,null,null,null,null,null,5,0.45433233377102378,0.40606084303689693,0.35874772263834265,0.31330132062231852,0.27052253258683684,0.23104739450730222,0.19531191322262004,0.1635425587464186,0.13577035785129388,0.11186242193213913,9.1562920382037102E-2,null,null,null,null,null,null,null,8,0.12212527811519966,0.12117537407020834,0.11865715590890721,0.11468248822217685,0.10943972136994877,0.10317322380768211,9.6158201522691777E-2,8.8675252489661627E-2,8.0988432355438275E-2,7.3329193140794599E-2]
[6,8,0.12148328886395378,0.12212527811519966,0.12117537407020834,0.11865715590890721,0.11468248822217685,0.10943972136994877,0.10317322380768211,9.6158201522691777E-2,8.8675252489661627E-2,8.0988432355438275E-2,7.3329193140794599E-2,null,null,null,null,null,null,null,8,0.57581562263497754,0.52818612115209662,0.47992309670855099,0.43195847653122577,0.3852050208090137,0.340487115877251,0.29848513703030216,0.25970076026911038,0.2244456103409555,0.19285085428757742,0.1648921135228317,null,null,null,null,null,null,null,9,0.11748100672398351,0.11961874648497807,0.1202012700841546,0.11921612828856733,0.11673828714412436,0.11291941207424766,0.10796907400467343,0.10213171369659321,9.5663404466841531E-2,8.8811678758644597E-2]
[7,9,0.11388806200284621,0.11748100672398351,0.11961874648497807,0.1202012700841546,0.11921612828856733,0.11673828714412436,0.11291941207424766,0.10796907400467343,0.10213171369659321,9.5663404466841531E-2,8.8811678758644597E-2,null,null,null,null,null,null,null,9,0.68970368463782372,0.64566712787608016,0.5995418431935291,0.55215974661538036,0.50442114909758107,0.45722540302137538,0.41140454910454982,0.3676698342737838,0.32657732403754869,0.28851425875441894,0.25370379228147633,null,null,null,null,null,null,null,11,0.10063005591633008,0.10787554494402263,0.11414477286212317,0.11921612828856733,0.12293239567896827,0.12521168289950438,0.12604897606011289,0.12550911611788992,0.12371349110147992,0.12082341442143053]
[8,11,9.267520401473528E-2,0.10063005591633008,0.10787554494402263,0.11414477286212317,0.11921612828856733,0.12293239567896827,0.12521168289950438,0.12604897606011289,0.12550911611788992,0.12371349110147992,0.12082341442143053,null,null,null,null,null,null,null,11,0.782378888652559,0.74629718379241028,0.70741738813755173,0.66630451947750358,0.62363727738614838,0.58015779870034367,0.53661623200405417,0.4937188103338967,0.45208644015543864,0.41222774985589883,0.37452720670290685,null,null,null,null,null,null,null,12,8.9622007831829401E-2,9.8564697933134118E-2,0.10700835555728463,0.11468248822217685,0.12135319726756945,0.12684109271462027,0.13103195730731534,0.13387935434381248,0.13540000171819411,0.13566385359325078]
[9,12,8.04646942471864E-2,8.9622007831829401E-2,9.8564697933134118E-2,0.10700835555728463,0.11468248822217685,0.12135319726756945,0.12684109271462027,0.13103195730731534,0.13387935434381248,0.13540000171819411,0.13566385359325078,null,null,null,null,null,null,null,12,0.86284358289974539,0.83591919162423967,0.80598208607068589,0.77331287503478818,0.73831976560832524,0.70151099596791311,0.66345732471867447,0.62475076764121207,0.58596579449925112,0.54762775157409294,0.51019106029615768,null,null,null,null,null,null,null,14,6.5876974321405893E-2,7.6216704262229582E-2,8.7076915772830027E-2,9.8232944407221773E-2,0.10943972136994877,0.12045003939939578,0.13103195730731534,0.14098296423622592,0.15013948238220873,0.15838136977129344]
[10,14,5.6245703426782909E-2,6.5876974321405893E-2,7.6216704262229582E-2,8.7076915772830027E-2,9.8232944407221773E-2,0.10943972136994877,0.12045003939939578,0.13103195730731534,0.14098296423622592,0.15013948238220873,0.15838136977129344,null,null,null,null,null,null,null,14,0.91908928632652831,0.9017961659456456,0.88219879033291548,0.86038979080761824,0.83655271001554699,0.81095071733786184,0.78390736411807027,0.75578272494852738,0.72694875873547704,0.69776723395630169,0.66857243006745115,null,null,null,null,null,null,null,15,5.4392681695315179E-2,6.452489781121655E-2,7.5604013804325965E-2,8.7487119358531748E-2,9.9993868715219536E-2,0.11291941207424766,0.12604897606011289,0.13917188692071053,0.15209328366148978,0.16464251857348763]
[11,15,4.5303688025081709E-2,5.4392681695315179E-2,6.452489781121655E-2,7.5604013804325965E-2,8.7487119358531748E-2,9.9993868715219536E-2,0.11291941207424766,0.12604897606011289,0.13917188692071053,0.15209328366148978,0.16464251857348763,null,null,null,null,null,null,null,15,0.96439297435160998,0.95618884764096079,0.94672368814413199,0.93599380461194426,0.92403982937407869,0.91094458605308137,0.89682677619231788,0.88183170100864028,0.86612064565618763,0.84986051761779147,0.83321494864093881,null,null,null,null,null,null,null,16,4.3811152359039408E-2,5.3276311855868196E-2,6.4006195388055895E-2,7.5960170625921308E-2,8.905541394691846E-2,0.10317322380768211,0.11816829899135978,0.13387935434381248,0.15013948238220873,0.16678505135906133]
[12,16,3.560702564838996E-2,4.3811152359039408E-2,5.3276311855868196E-2,6.4006195388055895E-2,7.5960170625921308E-2,8.905541394691846E-2,0.10317322380768211,0.11816829899135978,0.13387935434381248,0.15013948238220873,0.16678505135906133,null,null,null,null,null,null,null,16,0.99999999999999989,1.0000000000000002,1.0000000000000002,1.0000000000000002,1,0.99999999999999978,1,1,1,1.0000000000000002,1.0000000000000002,null,null,null,null,null,null,null,null,{"$f":"SUM(AO149:AO158)","v":0.88251899327601668},{"$f":"SUM(AP149:AP158)","v":0.89212445505597759},0.9022276434636024,0.91251288064146818,0.9226781669328068,0.9324581532471119,0.94164042321354691,0.95007355695659712,0.95766728093194464,0.96438638461267323]
[null,null,{"$f":"SUM(C149:C159)","v":0.99999999999999989},{"$f":"SUM(D149:D159)","v":1.0000000000000002},1.0000000000000002,1.0000000000000002,1,0.99999999999999978,1,1,1,1.0000000000000002,1.0000000000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.37051534652709961]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 6 company's previous rank",{"$f":"(INDEX($U$149:$U$159,COUNTIF($V$149:$V$159,\"<=\"&V162)+1))","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A148:A159,(MATCH(V163,B149:B159)+1))","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 12x12 matrix before move to rank 8",1,2,3,4,6,7,8,9,10,11,12]
[]
[]
[]
[1,null,{"$f":"AO148","v":7},8,9,10,11,12,13,14,15,16,null,null,null,null,null,null,null,null,null,{"$f":"C169","v":7},8,9,10,11,12,13,14,15,16,null,null,null,null,null,null,null,null,null,8,9,10,11,12,13,14,15,16]
[2,{"$f":"AN149","v":1},{"$f":"AO149/AO$159","v":8.8172351448581487E-2},{"$f":"AP149/AP$159","v":7.2327238027756841E-2},5.8575055743009766E-2,4.6867859646589384E-2,3.708362913617301E-2,2.9046216172188964E-2,2.2547262449157293E-2,1.736652822052798E-2,1.3288300185954217E-2,1.0112908872445528E-2,null,null,null,null,null,null,null,null,{"$f":"B170","v":1},{"$f":"C170","v":8.8172351448581487E-2},7.2327238027756841E-2,5.8575055743009766E-2,4.6867859646589384E-2,3.708362913617301E-2,2.9046216172188964E-2,2.2547262449157293E-2,1.736652822052798E-2,1.3288300185954217E-2,1.0112908872445528E-2,null,null,null,null,null,null,null,null,1,7.2327238027756841E-2,5.8575055743009766E-2,4.6867859646589384E-2,3.708362913617301E-2,2.9046216172188964E-2,2.2547262449157293E-2,1.736652822052798E-2,1.3288300185954217E-2,1.0112908872445528E-2]
[3,3,{"$f":"AO150/AO$159","v":0.114025937892599},9.8397237574281426E-2,8.3797048729394169E-2,7.0473215612658666E-2,5.8578181367314117E-2,4.8171992799991549E-2,3.9234975411592606E-2,3.1686067865078188E-2,2.5402821112533818E-2,2.0239960109963033E-2,null,null,null,null,null,null,null,null,3,{"$f":"V170+C171","v":0.2021982893411805},{"$f":"W170+D171","v":0.17072447560203827},0.14237210447240395,0.11734107525924806,9.5661810503487127E-2,7.7218208972180513E-2,6.1782237860749899E-2,4.9052596085606165E-2,3.8691121298488035E-2,3.0352868982408562E-2,null,null,null,null,null,null,null,null,3,9.8397237574281426E-2,8.3797048729394169E-2,7.0473215612658666E-2,5.8578181367314117E-2,4.8171992799991549E-2,3.9234975411592606E-2,3.1686067865078188E-2,2.5402821112533818E-2,2.0239960109963033E-2]
[4,4,0.12479732039824318,0.11048312527981261,9.6513242975516167E-2,8.3242847566736444E-2,7.0946186682712853E-2,5.9806778181180083E-2,4.9919617079808389E-2,4.130242345927803E-2,3.3912072157616484E-2,2.7662575747435098E-2,null,null,null,null,null,null,null,null,4,{"$f":"V171+C172","v":0.32699560973942365},0.28120760088185087,0.23888534744792012,0.2005839228259845,0.16660799718619998,0.13702498715336059,0.11170185494055829,9.0355019544884202E-2,7.2603193456104526E-2,5.8015444729843657E-2,null,null,null,null,null,null,null,null,8,0.13582788072164778,0.13151576186846692,0.12567766511039125,0.11861093639372808,0.11064649222959826,0.10211775020716676,9.3335144253165067E-2,8.4568444561064215E-2,7.6037150991348584E-2]
[5,8,0.13838260597866109,0.13582788072164778,0.13151576186846692,0.12567766511039125,0.11861093639372808,0.11064649222959826,0.10211775020716676,9.3335144253165067E-2,8.4568444561064215E-2,7.6037150991348584E-2,null,null,null,null,null,null,null,null,8,0.46537821571808474,0.41703548160349868,0.37040110931638703,0.32626158793637572,0.28521893357992806,0.24767147938295886,0.21381960514772505,0.18369016379804926,0.15717163801716874,0.13405259572119224,null,null,null,null,null,null,null,null,9,0.13408302598035207,0.13322720818296868,0.13064596765446435,0.12652113307524021,0.12109863770403727,0.11466061921620373,0.10749874359597503,9.9892109056652342E-2,9.2091385958662259E-2]
[6,9,0.13312008876758546,0.13408302598035207,0.13322720818296868,0.13064596765446435,0.12652113307524021,0.12109863770403727,0.11466061921620373,0.10749874359597503,9.9892109056652342E-2,9.2091385958662259E-2,null,null,null,null,null,null,null,null,9,0.59849830448567021,0.55111850758385073,0.50362831749935566,0.45690755559084006,0.41174006665516827,0.36877011708699614,0.32848022436392876,0.29118890739402425,0.25706374707382107,0.2261439816798545,null,null,null,null,null,null,null,null,11,0.12091983840668713,0.12651438213966451,0.13064596765446435,0.1332343173217414,0.13428128915327514,0.13386105030404719,0.13210463042455106,0.12918212156218736,0.12528527605660555]
[7,11,0.114025937892599,0.12091983840668713,0.12651438213966451,0.13064596765446435,0.1332343173217414,0.13428128915327514,0.13386105030404719,0.13210463042455106,0.12918212156218736,0.12528527605660555,null,null,null,null,null,null,null,null,11,0.71252424237826917,0.67203834599053791,0.63014269963902014,0.58755352324530441,0.54497438397690967,0.50305140624027134,0.46234127466797592,0.42329353781857532,0.3862458686360084,0.35142925773646005,null,null,null,null,null,null,null,null,12,0.11048312527981261,0.11860460753173714,0.12567766511039125,0.13152277968273079,0.13602872394103668,0.13915285928373922,0.1409147253531324,0.14138522262808323,0.14067375458410011]
[8,12,0.10155249746993175,0.11048312527981261,0.11860460753173714,0.12567766511039125,0.13152277968273079,0.13602872394103668,0.13915285928373922,0.1409147253531324,0.14138522262808323,0.14067375458410011,null,null,null,null,null,null,null,null,12,0.81407673984820095,0.78252147127035054,0.74874730717075733,0.71323118835569566,0.67649716365964041,0.63908013018130805,0.60149413395171514,0.56420826317170769,0.52763109126409158,0.4921030123205602,null,null,null,null,null,null,null,null,14,8.5432815825508629E-2,9.6513242975516167E-2,0.1076510222389048,0.11861093639372808,0.12917473988505643,0.13915285928373922,0.14839163052578944,0.15677624721197736,0.16423020098412547]
[9,14,7.4646522990811384E-2,8.5432815825508629E-2,9.6513242975516167E-2,0.1076510222389048,0.11861093639372808,0.12917473988505643,0.13915285928373922,0.14839163052578944,0.15677624721197736,0.16423020098412547,null,null,null,null,null,null,null,null,14,0.88872326283901237,0.8679542870958592,0.84526055014627355,0.82088221059460043,0.79510810005336852,0.7682548700663645,0.74064699323545435,0.7125998936974971,0.68440733847606894,0.65633321330468564,null,null,null,null,null,null,null,null,15,7.2327238027756841E-2,8.3797048729394169E-2,9.5874941838663172E-2,0.10837350692671316,0.12109863770403727,0.13386105030404719,0.14648538094937044,0.15881641431195359,0.17072256639086941]
[10,15,6.1633440310902544E-2,7.2327238027756841E-2,8.3797048729394169E-2,9.5874941838663172E-2,0.10837350692671316,0.12109863770403727,0.13386105030404719,0.14648538094937044,0.15881641431195359,0.17072256639086941,null,null,null,null,null,null,null,null,15,0.95035670314991494,0.94028152512361607,0.92905759887566775,0.91675715243326361,0.90348160698008173,0.88935350777040179,0.87450804353950151,0.85908527464686757,0.84322375278802253,0.8270557796955551,null,null,null,null,null,null,null,null,16,5.9718474876384035E-2,7.0942401124332241E-2,8.3242847566736444E-2,9.6518393019918325E-2,0.11064649222959826,0.12549195646049846,0.1409147253531324,0.15677624721197736,0.17294422030444492]
[11,{"$f":"AN158","v":16},4.9643296850084936E-2,5.9718474876384035E-2,7.0942401124332241E-2,8.3242847566736444E-2,9.6518393019918325E-2,0.11064649222959826,0.12549195646049846,0.1409147253531324,0.15677624721197736,0.17294422030444492,null,null,null,null,null,null,null,null,16,0.99999999999999989,1,1,1,1,1,1,1,0.99999999999999989,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO170:AO178)","v":0.88951687472018748},{"$f":"SUM(AP170:AP178)","v":0.90348675702448378},0.91675715243326361,0.9290538133172872,0.94019322181881981,0.9500803829201917,0.95869757654072207,0.9660879278423834,0.97233742425256486]
[null,null,{"$f":"SUM(C170:C179)","v":0.99999999999999989},{"$f":"SUM(D170:D179)","v":1},1,1,1,1,1,1,0.99999999999999989,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.30249756574630737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 7 company's previous rank",{"$f":"(INDEX($U$170:$U$179,COUNTIF($V$170:$V$179,\"<=\"&V182)+1))","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A169:A179,(MATCH(V183,B170:B179)+1))","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 11x11 matrix before move to rank 9",1,2,3,5,6,7,8,9,10,11]
[]
[]
[]
[1,null,{"$f":"AO169","v":8},9,10,11,12,13,14,15,16,null,null,null,null,null,null,null,null,null,null,{"$f":"C189","v":8},9,10,11,12,13,14,15,16,null,null,null,null,null,null,null,null,null,null,9,10,11,12,13,14,15,16]
[2,{"$f":"AN170","v":1},{"$f":"AO170/AO$179","v":8.1310698069115991E-2},{"$f":"AP170/AP$179","v":6.4832223923147581E-2},5.1123527667269748E-2,3.9915480249482965E-2,3.0893879575092622E-2,2.3731952426862497E-2,1.8114709628443828E-2,1.3754752339812069E-2,1.0400616720290606E-2,null,null,null,null,null,null,null,null,null,{"$f":"B190","v":1},{"$f":"C190","v":8.1310698069115991E-2},6.4832223923147581E-2,5.1123527667269748E-2,3.9915480249482965E-2,3.0893879575092622E-2,2.3731952426862497E-2,1.8114709628443828E-2,1.3754752339812069E-2,1.0400616720290606E-2,null,null,null,null,null,null,null,null,null,1,6.4832223923147581E-2,5.1123527667269748E-2,3.9915480249482965E-2,3.0893879575092622E-2,2.3731952426862497E-2,1.8114709628443828E-2,1.3754752339812069E-2,1.0400616720290606E-2]
[3,3,{"$f":"AO171/AO$179","v":0.1106187418931585},9.274850801949644E-2,7.6872283380182135E-2,6.3051440645999157E-2,5.1236268973309559E-2,4.1296479873628132E-2,3.3051160908752202E-2,2.62945228694321E-2,2.081577814977293E-2,null,null,null,null,null,null,null,null,null,3,{"$f":"V190+C191","v":0.19192943996227449},{"$f":"W190+D191","v":0.15758073194264402},0.12799581104745189,0.10296692089548212,8.2130148548402185E-2,6.502843230049063E-2,5.1165870537196026E-2,4.0049275209244173E-2,3.1216394870063537E-2,null,null,null,null,null,null,null,null,null,3,9.274850801949644E-2,7.6872283380182135E-2,6.3051440645999157E-2,5.1236268973309559E-2,4.1296479873628132E-2,3.3051160908752202E-2,2.62945228694321E-2,2.081577814977293E-2]
[4,8,0.152698486764936,0.14556468132592998,0.13708937506166891,0.12766853189075764,0.11768484356391204,0.10748327409234049,9.735619087506947E-2,8.7537005818854929E-2,7.8200374782240123E-2,null,null,null,null,null,null,null,null,null,8,{"$f":"V191+C192","v":0.34462792672721049},{"$f":"W191+D192","v":0.30314541326857403},{"$f":"X191+E192","v":0.2650851861091208},{"$f":"Y191+F192","v":0.23063545278623976},{"$f":"Z191+G192","v":0.19981499211231424},{"$f":"AA191+H192","v":0.17251170639283112},{"$f":"AB191+I192","v":0.14852206141226548},{"$f":"AC191+J192","v":0.1275862810280991},{"$f":"AD191+K192","v":0.10941676965230365},null,null,null,null,null,null,null,null,null,9,0.14745894961619047,0.14250880651184761,0.1361827821614367,0.12880186209997332,0.12068517704131504,0.1121299836637366,0.10339856878218819,9.4711345734175403E-2]
[5,9,0.15073691100298703,0.14745894961619047,0.14250880651184761,0.1361827821614367,0.12880186209997332,0.12068517704131504,0.1121299836637366,0.10339856878218819,9.4711345734175403E-2,null,null,null,null,null,null,null,null,null,9,0.49536483773019752,0.45060436288476446,0.4075939926209684,0.36681823494767646,0.32861685421228759,0.29319688343414618,0.26065204507600209,0.23098484981028727,0.20412811538647907,null,null,null,null,null,null,null,null,null,11,0.14002903878339423,0.14250880651184761,0.14340861144093886,0.14282307725374332,0.14089444715468011,0.13779593654677369,0.13371673306248305,0.12884958753172776]
[6,11,0.13593877962655235,0.14002903878339423,0.14250880651184761,0.14340861144093886,0.14282307725374332,0.14089444715468011,0.13779593654677369,0.13371673306248305,0.12884958753172776,null,null,null,null,null,null,null,null,null,11,0.63130361735674989,0.5906334016681587,0.55010279913281601,0.51022684638861526,0.47143993146603091,0.43409133058882632,0.39844798162277578,0.36470158287277032,0.33297770291820683,null,null,null,null,null,null,null,null,null,12,0.13127431764727354,0.13708937506166891,0.14156637408667908,0.14468166838927726,0.14646430111106534,0.1469855862800826,0.14634819311307048,0.14467586156342377]
[7,12,0.12420576654553848,0.13127431764727354,0.13708937506166891,0.14156637408667908,0.14468166838927726,0.14646430111106534,0.1469855862800826,0.14634819311307048,0.14467586156342377,null,null,null,null,null,null,null,null,null,12,0.75550938390228839,0.72190771931543218,0.68719217419448486,0.65179322047529431,0.61612159985530823,0.58055563169989166,0.54543356790285835,0.51104977598584078,0.4776535644816306,null,null,null,null,null,null,null,null,null,14,0.10682308536914253,0.11742588749177103,0.12766853189075764,0.13739169448080649,0.14646430111106534,0.15478461003440983,0.16227948067016454,0.16890247859210925]
[8,14,9.6044064203259727E-2,0.10682308536914253,0.11742588749177103,0.12766853189075764,0.13739169448080649,0.14646430111106534,0.15478461003440983,0.16227948067016454,0.16890247859210925,null,null,null,null,null,null,null,null,null,14,0.85155344810554812,0.82873080468457472,0.80461806168625594,0.77946175236605197,0.75351329433611469,0.727019932810957,0.70021817793726815,0.67332925665600529,0.64655604307373982,null,null,null,null,null,null,null,null,null,15,9.274850801949644E-2,0.10458052231628757,0.11664933222732687,0.12880186209997332,0.14089444715468011,0.15279623578264909,0.16439126267383022,0.17557954896378047]
[9,15,8.1310698069115991E-2,9.274850801949644E-2,0.10458052231628757,0.11664933222732687,0.12880186209997332,0.14089444715468011,0.15279623578264909,0.16439126267383022,0.17557954896378047,null,null,null,null,null,null,null,null,null,15,0.93286414617466407,0.92147931270407113,0.9091985840025435,0.89611108459337885,0.88231515643608804,0.86791437996563714,0.85301441371991726,0.83772051932983549,0.82213559203752029,null,null,null,null,null,null,null,null,null,16,7.8520687295928746E-2,9.0801415997456544E-2,0.10388891540662101,0.11768484356391204,0.13208562003436292,0.1469855862800826,0.16227948067016454,0.17786440796247974]
[10,16,6.7135853825335795E-2,7.8520687295928746E-2,9.0801415997456544E-2,0.10388891540662101,0.11768484356391204,0.13208562003436292,0.1469855862800826,0.16227948067016454,0.17786440796247974,null,null,null,null,null,null,null,null,null,16,0.99999999999999989,0.99999999999999989,1,0.99999999999999989,1,1,0.99999999999999989,1,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO190:AO197)","v":0.85443531867406997},{"$f":"SUM(AP190:AP197)","v":0.86291062493833115},0.87233146810924234,0.88231515643608804,0.8925167259076594,0.90264380912493047,0.91246299418114507,0.92179962521775993]
[null,null,{"$f":"SUM(C190:C198)","v":0.99999999999999989},{"$f":"SUM(D190:D198)","v":0.99999999999999989},1,0.99999999999999989,1,1,0.99999999999999989,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.29286682605743408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 8 company's previous rank",{"$f":"(INDEX($U$190:$U$198,COUNTIF($V$190:$V$198,\"<=\"&V201)+1))","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A189:A198,(MATCH(V202,B190:B198)+1))","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 10x10 matrix before move to rank 8",1,2,3,5,6,7,8,9,10]
[]
[]
[]
[1,null,{"$f":"AO189","v":9},10,11,12,13,14,15,16,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C208","v":9},10,11,12,13,14,15,16,null,null,null,null,null,null,null,null,null,null,null,10,11,12,13,14,15,16]
[2,{"$f":"AN190","v":1},{"$f":"AO190/AO$198","v":7.5877275325832202E-2},{"$f":"AP190/AP$198","v":5.9245449284997906E-2},4.5757239889555761E-2,3.5014562936764505E-2,2.6589924578419414E-2,2.0068502597946319E-2,1.507431252283907E-2,1.1282947438640618E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"B209","v":1},{"$f":"C209","v":7.5877275325832202E-2},5.9245449284997906E-2,4.5757239889555761E-2,3.5014562936764505E-2,2.6589924578419414E-2,2.0068502597946319E-2,1.507431252283907E-2,1.1282947438640618E-2,null,null,null,null,null,null,null,null,null,null,1,5.9245449284997906E-2,4.5757239889555761E-2,3.5014562936764505E-2,2.6589924578419414E-2,2.0068502597946319E-2,1.507431252283907E-2,1.1282947438640618E-2]
[3,3,{"$f":"AO191/AO$198","v":0.10854947822548516},8.9084872938812051E-2,7.2279222922751657E-2,5.80702582286661E-2,4.6269698566859918E-2,3.6615950361188102E-2,2.8817084130660128E-2,2.258167347904437E-2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"V209+C210","v":0.18442675355131738},{"$f":"W209+D210","v":0.14833032222380996},0.11803646281230742,9.3084821165430598E-2,7.2859623145279329E-2,5.6684452959134421E-2,4.3891396653499198E-2,3.3864620917684989E-2,null,null,null,null,null,null,null,null,null,null,9,0.16514897649108465,0.15611357281035571,0.14598169504447733,0.13521895280851157,0.12422395470971123,0.11331809557381477,0.10274613174398006]
[4,9,0.17258058789636674,0.16514897649108465,0.15611357281035571,0.14598169504447733,0.13521895280851157,0.12422395470971123,0.11331809557381477,0.10274613174398006,null,null,null,null,null,null,null,null,null,null,9,{"$f":"V210+C211","v":0.35700734144768409},{"$f":"W210+D211","v":0.31347929871489461},{"$f":"X210+E211","v":0.27415003562266316},{"$f":"Y210+F211","v":0.23906651620990793},{"$f":"Z210+G211","v":0.2080785759537909},{"$f":"AA210+H211","v":0.18090840766884564},{"$f":"AB210+I211","v":0.15720949222731395},{"$f":"AC210+J211","v":0.13661075266166506},null,null,null,null,null,null,null,null,null,null,11,0.16514897649108465,0.16439692557666596,0.16187308606444523,0.15786196836971902,0.15265815281042053,0.14654482857409687,0.13978047289972501]
[5,11,0.16388489066755121,0.16514897649108465,0.16439692557666596,0.16187308606444523,0.15786196836971902,0.15265815281042053,0.14654482857409687,0.13978047289972501,null,null,null,null,null,null,null,null,null,null,11,0.52089223211523528,0.47862827520597928,0.43854696119932912,0.40093960227435316,0.36594054432350992,0.33356656047926614,0.30375432080141085,0.27639122556139006,null,null,null,null,null,null,null,null,null,null,12,0.15886856772851318,0.16228507082694243,0.16397957955713471,0.16410258414162052,0.16283896792310359,0.16038808592386267,0.15694936036586746]
[6,12,0.15363868367588981,0.15886856772851318,0.16228507082694243,0.16397957955713471,0.16410258414162052,0.16283896792310359,0.16038808592386267,0.15694936036586746,null,null,null,null,null,null,null,null,null,null,12,0.67453091579112512,0.63749684293449249,0.60083203202627156,0.56491918183148782,0.53004312846513046,0.49640552840236973,0.46414240672527352,0.43334058592725755,null,null,null,null,null,null,null,null,null,null,14,0.13608117005183823,0.14635323447344636,0.15571725531245442,0.16410258414162052,0.17147916871491758,0.17784773925631475,0.18323122940325434]
[7,14,0.12502185131451818,0.13608117005183823,0.14635323447344636,0.15571725531245442,0.16410258414162052,0.17147916871491758,0.17784773925631475,0.18323122940325434,null,null,null,null,null,null,null,null,null,null,14,0.79955276710564327,0.77357801298633078,0.74718526649971795,0.72063643714394221,0.69414571260675095,0.66788469711728737,0.64199014598158821,0.61657181533051186,null,null,null,null,null,null,null,null,null,null,15,0.12119508010897599,0.13372133929796379,0.14598169504447733,0.15786196836971902,0.16927633495960898,0.18016211476209712,0.19047474544405754]
[8,15,0.10854947822548516,0.12119508010897599,0.13372133929796379,0.14598169504447733,0.15786196836971902,0.16927633495960898,0.18016211476209712,0.19047474544405754,null,null,null,null,null,null,null,null,null,null,15,0.90810224533112849,0.89477309309530673,0.88090660579768176,0.86661813218841954,0.85200768097646995,0.83716103207689629,0.8221522607436853,0.80704656077456938,null,null,null,null,null,null,null,null,null,null,16,0.10522690690469337,0.11909339420231825,0.13338186781158023,0.14799231902353011,0.16283896792310359,0.17784773925631475,0.1929534392254306]
[9,16,9.1897754668871526E-2,0.10522690690469337,0.11909339420231825,0.13338186781158023,0.14799231902353011,0.16283896792310359,0.17784773925631475,0.1929534392254306,null,null,null,null,null,null,null,null,null,null,16,1,1,1,0.99999999999999978,1,0.99999999999999989,1,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO209:AO215)","v":0.91091512706118805},{"$f":"SUM(AP209:AP215)","v":0.92772077707724832},0.94192974177133371,0.95373030143314019,0.96338404963881186,0.97118291586933991,0.97741832652095562]
[null,null,{"$f":"SUM(C209:C216)","v":1},{"$f":"SUM(D209:D216)","v":1},1,0.99999999999999978,1,0.99999999999999989,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.15031129121780396]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 9 company's previous rank",{"$f":"(INDEX($U$209:$U$216,COUNTIF($V$209:$V$216,\"<=\"&V219)+1))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A208:A216,(MATCH(V220,B209:B216)+1))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 9x9 matrix before move to rank 11",1,2,4,5,6,7,8,9]
[]
[]
[]
[1,null,{"$f":"AO208","v":10},11,12,13,14,15,16,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C226","v":10},11,12,13,14,15,16,null,null,null,null,null,null,null,null,null,null,null,null,11,12,13,14,15,16]
[2,{"$f":"AN209","v":1},{"$f":"AO209/AO$216","v":6.503948339966284E-2},{"$f":"AP209/AP$216","v":4.9322210971400618E-2},3.7173221508982536E-2,2.7879920076423682E-2,2.0831258941302094E-2,1.5521599769231446E-2,1.1543621735435831E-2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B227","v":1},{"$f":"C227","v":6.503948339966284E-2},4.9322210971400618E-2,3.7173221508982536E-2,2.7879920076423682E-2,2.0831258941302094E-2,1.5521599769231446E-2,1.1543621735435831E-2,null,null,null,null,null,null,null,null,null,null,null,1,4.9322210971400618E-2,3.7173221508982536E-2,2.7879920076423682E-2,2.0831258941302094E-2,1.5521599769231446E-2,1.1543621735435831E-2]
[3,9,{"$f":"AO210/AO$216","v":0.18130007020949521},{"$f":"AP210/AP$216","v":0.16827646493181497},{"$f":"AQ210/AQ$216","v":0.15498151143412603},{"$f":"AR210/AR$216","v":0.14177902558545361},{"$f":"AS210/AS$216","v":0.1289454135723804},{"$f":"AT210/AT$216","v":0.11668048698362837},{"$f":"AU210/AU$216","v":0.10511991534852524},null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"V227+C228","v":0.24633955360915805},{"$f":"W227+D228","v":0.21759867590321558},0.19215473294310856,0.16965894566187728,0.14977667251368249,0.13220208675285983,0.11666353708396107,null,null,null,null,null,null,null,null,null,null,null,9,0.16827646493181497,0.15498151143412603,0.14177902558545361,0.1289454135723804,0.11668048698362837,0.10511991534852524]
[4,11,0.18130007020949521,0.17720517815133202,0.1718526115971632,0.16552055453465708,0.15846032832664658,0.15089312855438716,0.14300987520590361,null,null,null,null,null,null,null,null,null,null,null,11,0.42763962381865328,{"$f":"W228+D229","v":0.3948038540545476},0.36400734454027173,0.33517950019653436,0.30823700084032907,0.28309521530724702,0.25967341228986468,null,null,null,null,null,null,null,null,null,null,null,11,0.17720517815133202,0.1718526115971632,0.16552055453465708,0.15846032832664658,0.15089312855438716,0.14300987520590361]
[5,12,0.17440545557856529,0.1749287876662802,0.17408897106143506,0.17206393033232642,0.16902809215510112,0.16514714509809272,0.16057542211687034,null,null,null,null,null,null,null,null,null,null,null,12,0.60204507939721852,0.56973264172082783,0.53809631560170679,0.50724343052886078,0.47726509299543018,0.44824236040533971,0.42024883440673499,null,null,null,null,null,null,null,null,null,null,null,14,0.15775569340435286,0.16531727198636106,0.17206393033232642,0.17799668655424375,0.18312486386472007,0.18746449133550794]
[6,14,0.14938951611317064,0.15775569340435286,0.16531727198636106,0.17206393033232642,0.17799668655424375,0.18312486386472007,0.18746449133550794,null,null,null,null,null,null,null,null,null,null,null,14,0.75143459551038916,0.72748833512518063,0.70341358758806782,0.67930736086118726,0.65526177954967391,0.63136722427005976,0.6077133257422429,null,null,null,null,null,null,null,null,null,null,null,15,0.14413964050611022,0.15498151143412603,0.16552055453465708,0.17571012829522492,0.18550791186522025,0.19487535712783038]
[7,15,0.13304760949571437,0.14413964050611022,0.15498151143412603,0.16552055453465708,0.17571012829522492,0.18550791186522025,0.19487535712783038,null,null,null,null,null,null,null,null,null,null,null,15,0.88448220500610353,0.8716279756312908,0.8583950990221938,0.84482791539584434,0.83097190784489883,0.81687513613527996,0.80258868287007323,null,null,null,null,null,null,null,null,null,null,null,16,0.12837202436870909,0.14160490097780615,0.15517208460415566,0.16902809215510112,0.18312486386472007,0.19741131712992668]
[8,{"$f":"AN215","v":16},0.11551779499389636,0.12837202436870909,0.14160490097780615,0.15517208460415566,0.16902809215510112,0.18312486386472007,0.19741131712992668,null,null,null,null,null,null,null,null,null,null,null,16,0.99999999999999989,0.99999999999999989,1,1,1,1,0.99999999999999989,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO227:AO232)","v":0.82507121233371972},0.82591102893856494,0.82793606966767352,0.83097190784489894,0.83485285490190742,0.83942457788312963]
[null,null,{"$f":"SUM(C227:C233)","v":0.99999999999999989},{"$f":"SUM(D227:D233)","v":0.99999999999999989},1,1,1,1,0.99999999999999989]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.52982115745544434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 10 company's previous rank",{"$f":"(INDEX($U$227:$U$233,COUNTIF($V$227:$V$233,\"<=\"&V237)+1))","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A226:A233,(MATCH(V238,B227:B233)+1))","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 8x8 matrix before move to rank 12",1,2,3,4,6,7,8]
[]
[]
[1,null,{"$f":"AO226","v":11},12,13,14,15,16,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C243","v":11},12,13,14,15,16,null,null,null,null,null,null,null,null,null,null,null,null,null,12,13,14,15,16]
[2,{"$f":"AN227","v":1},{"$f":"AO227/AO$233","v":5.9779338115424484E-2},{"$f":"AP227/AP$233","v":4.5008748165957291E-2},3.3674001046499209E-2,2.5068547738668262E-2,1.8592018555240116E-2,1.3751827191606262E-2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B244","v":1},{"$f":"C244","v":5.9779338115424484E-2},4.5008748165957291E-2,3.3674001046499209E-2,2.5068547738668262E-2,1.8592018555240116E-2,1.3751827191606262E-2,null,null,null,null,null,null,null,null,null,null,null,null,1,4.5008748165957291E-2,3.3674001046499209E-2,2.5068547738668262E-2,1.8592018555240116E-2,1.3751827191606262E-2]
[3,9,0.20395386775869179,0.18764916074955848,0.1712439290661204,0.15517421510288659,0.13976173920772897,0.12522854121524274,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"V244+C245","v":0.26373320587411625},0.23265790891551577,0.20491793011261961,0.18024276284155485,0.15835375776296909,0.13898036840684899,null,null,null,null,null,null,null,null,null,null,null,null,11,0.20807642176424596,0.19991948726318401,0.19069276209060876,0.18074218428841168,0.17036655701283793]
[4,11,0.2147756163375352,0.20807642176424596,0.19991948726318401,0.19069276209060876,0.18074218428841168,0.17036655701283793,null,null,null,null,null,null,null,null,null,null,null,null,11,0.47850882221165147,0.44073433067976175,0.40483741737580359,0.37093552493216364,0.33909594205138077,0.30934692541968689,null,null,null,null,null,null,null,null,null,null,null,null,14,0.20016353601527959,0.2078227252514695,0.21420301321120819,0.21934986841032802,0.22332499699765523]
[5,14,0.19120251809312286,0.20016353601527959,0.2078227252514695,0.21420301321120819,0.21934986841032802,0.22332499699765523,null,null,null,null,null,null,null,null,null,null,null,null,14,0.66971134030477431,0.64089786669504134,0.61266014262727309,0.5851385381433718,0.55844581046170882,0.53267192241734218,null,null,null,null,null,null,null,null,null,null,null,null,15,0.18764916074955848,0.19991948726318401,0.21145134587151562,0.22220432112796315,0.23215350403400059]
[6,15,0.17469963604524541,0.18764916074955848,0.19991948726318401,0.21145134587151562,0.22220432112796315,0.23215350403400059,null,null,null,null,null,null,null,null,null,null,null,null,15,0.84441097635001972,0.82854702744459985,0.81257962989045707,0.79658988401488739,0.780650131589672,0.76482542645134277,null,null,null,null,null,null,null,null,null,null,null,null,16,0.17145297255540023,0.18742037010954288,0.20341011598511252,0.21934986841032802,0.23517457354865731]
[7,16,0.15558902364998037,0.17145297255540023,0.18742037010954288,0.20341011598511252,0.21934986841032802,0.23517457354865731,null,null,null,null,null,null,null,null,null,null,null,null,16,1,1,1,0.99999999999999989,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO244:AO248)","v":0.8123508392504416},{"$f":"SUM(AP244:AP248)","v":0.82875607093387949},{"$f":"SUM(AQ244:AQ248)","v":0.84482578489711335},{"$f":"SUM(AR244:AR248)","v":0.86023826079227095},{"$f":"SUM(AS244:AS248)","v":0.87477145878475737}]
[null,null,{"$f":"SUM(C244:C249)","v":1},1,1,0.99999999999999989,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.22326177358627319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 11 company's previous rank",{"$f":"(INDEX($U$244:$U$249,COUNTIF($V$244:$V$249,\"<=\"&V252)+1))","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A243:A249,(MATCH(V253,B244:B249)+1))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 7x7 matrix before move to rank 13",1,2,4,5,6,7]
[]
[]
[]
[1,null,{"$f":"AO243","v":12},{"$f":"AP243","v":13},{"$f":"AQ243","v":14},{"$f":"AR243","v":15},{"$f":"AS243","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C259","v":12},13,14,15,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,14,15,16]
[2,{"$f":"AN244","v":1},{"$f":"AO244/AO$249","v":5.5405553846029125E-2},{"$f":"AP244/AP$249","v":4.0631981143201566E-2},2.9673038142084194E-2,2.1612638501009071E-2,1.5720479964801845E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B260","v":1},{"$f":"C260","v":5.5405553846029125E-2},4.0631981143201566E-2,2.9673038142084194E-2,2.1612638501009071E-2,1.5720479964801845E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4.0631981143201566E-2,2.9673038142084194E-2,2.1612638501009071E-2,1.5720479964801845E-2]
[3,{"$f":"AN245","v":11},{"$f":"AO245/AO$249","v":0.25614108056592721},0.24122838344689984,0.22571844455935039,0.21010712092943867,0.1947555047686548,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B261","v":11},{"$f":"V260+C261","v":0.31154663441195635},0.28186036459010139,0.25539148270143458,0.23171975943044776,0.21047598473345663,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0.24122838344689984,0.22571844455935039,0.21010712092943867,0.1947555047686548]
[4,{"$f":"AN246","v":14},{"$f":"AO246/AO$249","v":0.2464003560333255},0.25076464902065276,0.25354696440437691,0.25498734293486197,0.25529524855314883,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B262","v":14},0.55794699044528184,0.53262501361075421,0.50893844710581149,0.48670710236530973,0.46577123328660547,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0.25076464902065276,0.25354696440437691,0.25498734293486197,0.25529524855314883]
[5,{"$f":"AN247","v":15},{"$f":"AO247/AO$249","v":0.23099521990117336},0.24122838344689984,0.25028988183317241,0.25830555469982835,0.26538760690307722,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B263","v":15},0.78894221034645517,0.77385339705765399,0.75922832893898384,0.74501265706513808,0.73115884018968269,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0.22614660294234612,0.2407716710610161,0.25498734293486197,0.26884115981031725]
[6,{"$f":"AN248","v":16},{"$f":"AO248/AO$249","v":0.21105778965354474},0.22614660294234612,0.2407716710610161,0.25498734293486197,0.26884115981031725,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B264","v":16},0.99999999999999989,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO260:AO263)","v":0.75877161655310033},{"$f":"SUM(AP260:AP263)","v":0.74971011816682753},{"$f":"SUM(AQ260:AQ263)","v":0.7416944453001717},{"$f":"SUM(AR260:AR263)","v":0.73461239309692272}]
[null,null,{"$f":"SUM(C260:C264)","v":0.99999999999999989},{"$f":"SUM(D260:D264)","v":1},{"$f":"SUM(E260:E264)","v":1},{"$f":"SUM(F260:F264)","v":1},{"$f":"SUM(G260:G264)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.58452928066253662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 12 company's previous rank",{"$f":"(INDEX($U$260:$U$264,COUNTIF($V$260:$V$264,\"<=\"&V267)+1))","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A259:A264,(MATCH(V268,B260:B264)+1))","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 6x6 matrix before move to rank 14",1,2,3,4,6]
[]
[]
[]
[1,null,{"$f":"AO259","v":13},{"$f":"AP259","v":14},{"$f":"AQ259","v":15},{"$f":"AR259","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C274","v":13},14,15,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,15,16]
[2,{"$f":"AN260","v":1},{"$f":"AO260/AO$264","v":5.3549685118404876E-2},{"$f":"AP260/AP$264","v":3.9579348634963027E-2},2.9139544778796617E-2,2.1399693379155569E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B275","v":1},{"$f":"C275","v":5.3549685118404876E-2},3.9579348634963027E-2,2.9139544778796617E-2,2.1399693379155569E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,3.9579348634963027E-2,2.9139544778796617E-2,2.1399693379155569E-2]
[3,{"$f":"AN261","v":11},{"$f":"AO261/AO$264","v":0.31791961926928275},0.30107429403683583,0.28327989006902443,0.26511328504494658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B276","v":11},{"$f":"V275+C276","v":0.3714693043876876},0.34065364267179887,0.31241943484782103,0.28651297842410217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0.33819333401067553,0.34379028257608946,0.3475237430679527]
[4,{"$f":"AN262","v":14},{"$f":"AO262/AO$264","v":0.33048765076349396},0.33819333401067553,0.34379028257608946,0.3475237430679527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B277","v":14},0.70195695515118151,0.6788469766824744,0.65620971742391054,0.63403672149205481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0.32115302331752571,0.34379028257608946,0.36596327850794519]
[5,{"$f":"AN263","v":16},{"$f":"AO263/AO$264","v":0.29804304484881838},0.32115302331752571,0.34379028257608946,0.36596327850794519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B278","v":16},0.99999999999999989,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO275:AO277)","v":0.69892570596316428},{"$f":"SUM(AP275:AP277)","v":0.71672010993097546},{"$f":"SUM(AQ275:AQ277)","v":0.73488671495505353}]
[null,null,{"$f":"SUM(C275:C278)","v":0.99999999999999989},{"$f":"SUM(D275:D278)","v":1},{"$f":"SUM(E275:E278)","v":1},{"$f":"SUM(F275:F278)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.36345869302749634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 13 company's previous rank",{"$f":"(INDEX($U$275:$U$278,COUNTIF($V$275:$V$278,\"<=\"&V281)+1))","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A274:A278,(MATCH(V282,B275:B278)+1))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 5x5 matrix before move to rank 15",1,2,4,5]
[]
[]
[]
[1,null,{"$f":"AO274","v":14},{"$f":"AP274","v":15},{"$f":"AQ274","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C288","v":14},15,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,16]
[2,{"$f":"AN275","v":1},{"$f":"AO275/AO$278","v":5.662883522136327E-2},{"$f":"AP275/AP$278","v":4.0656798065290697E-2},2.9119717289302741E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B289","v":1},{"$f":"C289","v":5.662883522136327E-2},4.0656798065290697E-2,2.9119717289302741E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4.0656798065290697E-2,2.9119717289302741E-2]
[3,{"$f":"AN276","v":14},{"$f":"AO276/AO$278","v":0.48387594149885144},0.47967160096735473,0.47289430601450949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B290","v":14},{"$f":"V289+C290","v":0.54050477672021469},0.52032839903264538,0.50201402330381228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0.47967160096735473,0.47289430601450949]
[4,{"$f":"AN277","v":16},{"$f":"AO277/AO$278","v":0.45949522327978526},0.47967160096735473,0.49798597669618766,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B291","v":16},1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO289:AO290)","v":0.52032839903264538},{"$f":"SUM(AP289:AP290)","v":0.50201402330381228}]
[null,null,{"$f":"SUM(C289:C291)","v":1},{"$f":"SUM(D289:D291)","v":1},{"$f":"SUM(E289:E291)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.87597465515136719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 14 company's previous rank",{"$f":"(INDEX($U$289:$U$291,COUNTIF($V$289:$V$291,\"<=\"&V294)+1))","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A288:A291,(MATCH(V295,B289:B291)+1))","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 4x4 matrix before move to rank 16",1,2,3]
[]
[]
[]
[1,null,{"$f":"AO288","v":15},{"$f":"AP288","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C301","v":15},{"$f":"D301","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2,{"$f":"AN289","v":1},{"$f":"AO289/AO$291","v":7.8136803874008592E-2},{"$f":"AP289/AP$291","v":5.8005784574826254E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B302","v":1},{"$f":"C302","v":7.8136803874008592E-2},{"$f":"D302","v":5.8005784574826254E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,5.8005784574826254E-2]
[3,{"$f":"AN290","v":14},{"$f":"AO290/AO$291","v":0.92186319612599144},{"$f":"AP290/AP$291","v":0.9419942154251737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B303","v":14},{"$f":"V302+C303","v":1},{"$f":"W302+D303","v":1}]
[null,null,{"$f":"SUM(C302:C303)","v":1},{"$f":"SUM(D302:D303)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Random number",0.47801417112350464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank 15 company's previous rank",{"$f":"(INDEX($U$302:$U$303,COUNTIF($V$302:$V$303,\"<=\"&V306)+1))","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number",{"$f":"INDEX(A301:A303,(MATCH(V307,B302:B303)+1))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rows kept from 3x3 matrix before move to rank 17",1,2]
[null,null,"Results"]
[null,"Random number","Previous period ranking","This period ranking","Change"]
[null,{"$f":"'Simulation (Descending)'!$V$25","v":0},{"$f":"'Simulation (Descending)'!$V$51","v":2},1,{"$f":"D312-C312","v":-1}]
[null,{"$f":"'Simulation (Descending)'!$V$50","v":0.22778159379959106},{"$f":"'Simulation (Descending)'!$V$76","v":7},2,{"$f":"D313-C313","v":-5}]
[null,{"$f":"'Simulation (Descending)'!$V$75","v":0.61918759346008301},{"$f":"'Simulation (Descending)'!$V$99","v":6},3,-3]
[null,{"$f":"'Simulation (Descending)'!$V$98","v":0.48983043432235718},{"$f":"'Simulation (Descending)'!$V$121","v":10},4,-6]
[null,{"$f":"'Simulation (Descending)'!$V$120","v":0.68081939220428467},{"$f":"'Simulation (Descending)'!$V$143","v":13},5,-8]
[null,{"$f":"'Simulation (Descending)'!$V$142","v":0.8866000771522522},{"$f":"'Simulation (Descending)'!$V$163","v":5},6,1]
[null,{"$f":"'Simulation (Descending)'!$V$162","v":0.37051534652709961},{"$f":"'Simulation (Descending)'!$V$183","v":4},7,3]
[null,{"$f":"'Simulation (Descending)'!$V$182","v":0.30249756574630737},{"$f":"'Simulation (Descending)'!$V$202","v":8},8,0]
[null,{"$f":"'Simulation (Descending)'!$V$201","v":0.29286682605743408},{"$f":"'Simulation (Descending)'!$V$220","v":3},9,6]
[null,{"$f":"'Simulation (Descending)'!$V$219","v":0.15031129121780396},{"$f":"'Simulation (Descending)'!$V$238","v":12},10,-2]
[null,{"$f":"'Simulation (Descending)'!$V$237","v":0.52982115745544434},{"$f":"'Simulation (Descending)'!$V$253","v":9},11,2]
[null,{"$f":"'Simulation (Descending)'!$V$252","v":0.22326177358627319},{"$f":"'Simulation (Descending)'!$V$268","v":15},12,-3]
[null,{"$f":"'Simulation (Descending)'!$V$267","v":0.58452928066253662},{"$f":"'Simulation (Descending)'!$V$282","v":11},13,2]
[null,{"$f":"'Simulation (Descending)'!$V$281","v":0.36345869302749634},{"$f":"'Simulation (Descending)'!$V$295","v":16},14,-2]
[null,{"$f":"'Simulation (Descending)'!$V$294","v":0.87597465515136719},{"$f":"'Simulation (Descending)'!$V$307","v":14},15,1]
[null,{"$f":"'Simulation (Descending)'!$V$306","v":0.47801417112350464},{"$f":"'Simulation (Descending)'!$AN$302","v":1},16,15]

{"sheet":"Probability matrix calcs->","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"P.matrix (16 cos)","index":19,"n_rows":46,"n_cols":19,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"P.matrix (16 cos)"}]
["This sheet contains the matrix actually used to generate rank changes in the Simulation (Ascending) and Simulation (Descending) tabs."]
[]
["Preferred matrix approach:",{"$f":"'Control sheet'!C26","v":0}]
[]
[null,"Raw matrix"]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,1,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D37,'Live matrices'!D7)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E37,'Live matrices'!E7)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F37,'Live matrices'!F7)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G37,'Live matrices'!G7)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H37,'Live matrices'!H7)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I37,'Live matrices'!I7)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J37,'Live matrices'!J7)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K37,'Live matrices'!K7)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L37,'Live matrices'!L7)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M37,'Live matrices'!M7)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N37,'Live matrices'!N7)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O37,'Live matrices'!O7)","v":1.3611003624309942E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P37,'Live matrices'!P7)","v":1.0195716989023312E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q37,'Live matrices'!Q7)","v":7.4599309563368544E-3},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R37,'Live matrices'!R7)","v":5.3334134567568567E-3},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S37,'Live matrices'!S7)","v":3.7273592213768357E-3},{"$f":"SUM(C9:R9)","v":0.5246733573003155}]
[null,2,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D38,'Live matrices'!D8)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E38,'Live matrices'!E8)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F38,'Live matrices'!F8)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G38,'Live matrices'!G8)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H38,'Live matrices'!H8)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I38,'Live matrices'!I8)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J38,'Live matrices'!J8)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K38,'Live matrices'!K8)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L38,'Live matrices'!L8)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M38,'Live matrices'!M8)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N38,'Live matrices'!N8)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O38,'Live matrices'!O8)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P38,'Live matrices'!P8)","v":1.3611003624309942E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q38,'Live matrices'!Q8)","v":1.0195716989023312E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R38,'Live matrices'!R8)","v":7.4599309563368544E-3},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S38,'Live matrices'!S8)","v":5.3334134567568567E-3},{"$f":"SUM(C10:R10)","v":0.58386996388940526}]
[null,3,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D39,'Live matrices'!D9)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E39,'Live matrices'!E9)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F39,'Live matrices'!F9)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G39,'Live matrices'!G9)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H39,'Live matrices'!H9)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I39,'Live matrices'!I9)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J39,'Live matrices'!J9)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K39,'Live matrices'!K9)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L39,'Live matrices'!L9)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M39,'Live matrices'!M9)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N39,'Live matrices'!N9)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O39,'Live matrices'!O9)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P39,'Live matrices'!P9)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q39,'Live matrices'!Q9)","v":1.3611003624309942E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R39,'Live matrices'!R9)","v":1.0195716989023312E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S39,'Live matrices'!S9)","v":7.4599309563368544E-3},0.63906759662200474]
[null,4,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D40,'Live matrices'!D10)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E40,'Live matrices'!E10)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F40,'Live matrices'!F10)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G40,'Live matrices'!G10)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H40,'Live matrices'!H10)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I40,'Live matrices'!I10)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J40,'Live matrices'!J10)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K40,'Live matrices'!K10)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L40,'Live matrices'!L10)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M40,'Live matrices'!M10)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N40,'Live matrices'!N10)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O40,'Live matrices'!O10)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P40,'Live matrices'!P10)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q40,'Live matrices'!Q10)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R40,'Live matrices'!R10)","v":1.3611003624309942E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S40,'Live matrices'!S10)","v":1.0195716989023312E-2},0.6883542651854645]
[null,5,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D41,'Live matrices'!D11)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E41,'Live matrices'!E11)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F41,'Live matrices'!F11)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G41,'Live matrices'!G11)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H41,'Live matrices'!H11)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I41,'Live matrices'!I11)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J41,'Live matrices'!J11)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K41,'Live matrices'!K11)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L41,'Live matrices'!L11)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M41,'Live matrices'!M11)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N41,'Live matrices'!N11)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O41,'Live matrices'!O11)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P41,'Live matrices'!P11)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q41,'Live matrices'!Q11)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R41,'Live matrices'!R11)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S41,'Live matrices'!S11)","v":1.3611003624309942E-2},0.73000729151730814]
[null,6,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D42,'Live matrices'!D12)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E42,'Live matrices'!E12)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F42,'Live matrices'!F12)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G42,'Live matrices'!G12)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H42,'Live matrices'!H12)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I42,'Live matrices'!I12)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J42,'Live matrices'!J12)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K42,'Live matrices'!K12)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L42,'Live matrices'!L12)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M42,'Live matrices'!M12)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N42,'Live matrices'!N12)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O42,'Live matrices'!O12)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P42,'Live matrices'!P12)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q42,'Live matrices'!Q12)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R42,'Live matrices'!R12)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S42,'Live matrices'!S12)","v":1.7741786004838812E-2},0.76257323212362538]
[null,7,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D43,'Live matrices'!D13)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E43,'Live matrices'!E13)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F43,'Live matrices'!F13)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G43,'Live matrices'!G13)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H43,'Live matrices'!H13)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I43,'Live matrices'!I13)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J43,'Live matrices'!J13)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K43,'Live matrices'!K13)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L43,'Live matrices'!L13)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M43,'Live matrices'!M13)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N43,'Live matrices'!N13)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O43,'Live matrices'!O13)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P43,'Live matrices'!P13)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q43,'Live matrices'!Q13)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R43,'Live matrices'!R13)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S43,'Live matrices'!S13)","v":2.2573307473305406E-2},0.78492430308402195]
[null,8,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D44,'Live matrices'!D14)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E44,'Live matrices'!E14)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F44,'Live matrices'!F14)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G44,'Live matrices'!G14)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H44,'Live matrices'!H14)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I44,'Live matrices'!I14)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J44,'Live matrices'!J14)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K44,'Live matrices'!K14)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L44,'Live matrices'!L14)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M44,'Live matrices'!M14)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N44,'Live matrices'!N14)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O44,'Live matrices'!O14)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P44,'Live matrices'!P14)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q44,'Live matrices'!Q14)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R44,'Live matrices'!R14)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S44,'Live matrices'!S14)","v":2.8025346563445224E-2},0.79629352203826709]
[null,9,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D45,'Live matrices'!D15)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E45,'Live matrices'!E15)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F45,'Live matrices'!F15)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G45,'Live matrices'!G15)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H45,'Live matrices'!H15)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I45,'Live matrices'!I15)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J45,'Live matrices'!J15)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K45,'Live matrices'!K15)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L45,'Live matrices'!L15)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M45,'Live matrices'!M15)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N45,'Live matrices'!N15)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O45,'Live matrices'!O15)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P45,'Live matrices'!P15)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q45,'Live matrices'!Q15)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R45,'Live matrices'!R15)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S45,'Live matrices'!S15)","v":3.3942526427550572E-2},0.79629352203826709]
[null,10,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D46,'Live matrices'!D16)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E46,'Live matrices'!E16)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F46,'Live matrices'!F16)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G46,'Live matrices'!G16)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H46,'Live matrices'!H16)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I46,'Live matrices'!I16)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J46,'Live matrices'!J16)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K46,'Live matrices'!K16)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L46,'Live matrices'!L16)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M46,'Live matrices'!M16)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N46,'Live matrices'!N16)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O46,'Live matrices'!O16)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P46,'Live matrices'!P16)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q46,'Live matrices'!Q16)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R46,'Live matrices'!R16)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S46,'Live matrices'!S16)","v":4.0092856965235367E-2},0.78492430308402195]
[null,11,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D47,'Live matrices'!D17)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E47,'Live matrices'!E17)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F47,'Live matrices'!F17)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G47,'Live matrices'!G17)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H47,'Live matrices'!H17)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I47,'Live matrices'!I17)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J47,'Live matrices'!J17)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K47,'Live matrices'!K17)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L47,'Live matrices'!L17)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M47,'Live matrices'!M17)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N47,'Live matrices'!N17)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O47,'Live matrices'!O17)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P47,'Live matrices'!P17)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q47,'Live matrices'!Q17)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R47,'Live matrices'!R17)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S47,'Live matrices'!S17)","v":4.6176944230627105E-2},0.76257323212362538]
[null,12,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D48,'Live matrices'!D18)","v":1.3611003624309942E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E48,'Live matrices'!E18)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F48,'Live matrices'!F18)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G48,'Live matrices'!G18)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H48,'Live matrices'!H18)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I48,'Live matrices'!I18)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J48,'Live matrices'!J18)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K48,'Live matrices'!K18)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L48,'Live matrices'!L18)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M48,'Live matrices'!M18)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N48,'Live matrices'!N18)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O48,'Live matrices'!O18)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P48,'Live matrices'!P18)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q48,'Live matrices'!Q18)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R48,'Live matrices'!R18)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S48,'Live matrices'!S18)","v":5.1848743320867072E-2},0.73000729151730814]
[null,13,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D49,'Live matrices'!D19)","v":1.0195716989023312E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E49,'Live matrices'!E19)","v":1.3611003624309942E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F49,'Live matrices'!F19)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G49,'Live matrices'!G19)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H49,'Live matrices'!H19)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I49,'Live matrices'!I19)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J49,'Live matrices'!J19)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K49,'Live matrices'!K19)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L49,'Live matrices'!L19)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M49,'Live matrices'!M19)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N49,'Live matrices'!N19)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O49,'Live matrices'!O19)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P49,'Live matrices'!P19)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q49,'Live matrices'!Q19)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R49,'Live matrices'!R19)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S49,'Live matrices'!S19)","v":5.6746599519796638E-2},0.68835426518546439]
[null,14,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D50,'Live matrices'!D20)","v":7.4599309563368544E-3},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E50,'Live matrices'!E20)","v":1.0195716989023312E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F50,'Live matrices'!F20)","v":1.3611003624309942E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G50,'Live matrices'!G20)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H50,'Live matrices'!H20)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I50,'Live matrices'!I20)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J50,'Live matrices'!J20)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K50,'Live matrices'!K20)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L50,'Live matrices'!L20)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M50,'Live matrices'!M20)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N50,'Live matrices'!N20)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O50,'Live matrices'!O20)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P50,'Live matrices'!P20)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q50,'Live matrices'!Q20)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R50,'Live matrices'!R20)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S50,'Live matrices'!S20)","v":6.0531046189356272E-2},0.63906759662200463]
[null,15,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D51,'Live matrices'!D21)","v":5.3334134567568567E-3},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E51,'Live matrices'!E21)","v":7.4599309563368544E-3},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F51,'Live matrices'!F21)","v":1.0195716989023312E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G51,'Live matrices'!G21)","v":1.3611003624309942E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H51,'Live matrices'!H21)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I51,'Live matrices'!I21)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J51,'Live matrices'!J21)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K51,'Live matrices'!K21)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L51,'Live matrices'!L21)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M51,'Live matrices'!M21)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N51,'Live matrices'!N21)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O51,'Live matrices'!O21)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P51,'Live matrices'!P21)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q51,'Live matrices'!Q21)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R51,'Live matrices'!R21)","v":6.374281054702266E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S51,'Live matrices'!S21)","v":6.2923965810466567E-2},0.58386996388940526]
[null,16,{"$f":"IF($B$4=\"Transitions\",'Live matrices'!D52,'Live matrices'!D22)","v":3.7273592213768357E-3},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!E52,'Live matrices'!E22)","v":5.3334134567568567E-3},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!F52,'Live matrices'!F22)","v":7.4599309563368544E-3},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!G52,'Live matrices'!G22)","v":1.0195716989023312E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!H52,'Live matrices'!H22)","v":1.3611003624309942E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!I52,'Live matrices'!I22)","v":1.7741786004838812E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!J52,'Live matrices'!J22)","v":2.2573307473305406E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!K52,'Live matrices'!K22)","v":2.8025346563445224E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!L52,'Live matrices'!L22)","v":3.3942526427550572E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!M52,'Live matrices'!M22)","v":4.0092856965235367E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!N52,'Live matrices'!N22)","v":4.6176944230627105E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!O52,'Live matrices'!O22)","v":5.1848743320867072E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!P52,'Live matrices'!P22)","v":5.6746599519796638E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!Q52,'Live matrices'!Q22)","v":6.0531046189356272E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!R52,'Live matrices'!R22)","v":6.2923965810466567E-2},{"$f":"IF($B$4=\"Transitions\",'Live matrices'!S52,'Live matrices'!S22)","v":6.374281054702266E-2},0.5246733573003155]
[null,null,{"$f":"SUM(C9:C24)","v":0.5246733573003155},{"$f":"SUM(D9:D24)","v":0.58386996388940526},0.63906759662200474,0.6883542651854645,0.73000729151730814,0.76257323212362538,0.78492430308402195,0.79629352203826709,0.79629352203826709,0.78492430308402195,0.76257323212362538,0.73000729151730814,0.68835426518546439,0.63906759662200463,0.58386996388940526,0.5246733573003155]
[]
[null,"Normalised matrix"]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,1,{"$f":"C9/C$25","v":0.12149046575379506},{"$f":"D9/D$25","v":0.10777051347410195},9.4717752095885302E-2,8.2438073518012273E-2,7.1024966357665156E-2,6.0554111114066854E-2,5.1078628611329467E-2,4.2625646810070889E-2,3.5194743882518267E-2,2.8758578865010698E-2,2.3265681586319548E-2,1.8645024210675615E-2,1.4811729228228526E-2,1.1673148499108226E-2,9.1345912388243605E-3,7.1041518871013468E-3,{"$f":"SUM(C30:R30)","v":0.78028780713271351}]
[null,2,{"$f":"C10/C$25","v":0.119929790478097},0.10917295714683589,9.8462144134785157E-2,8.7935891808627473E-2,7.7734291395706145E-2,6.7991821816873785E-2,5.8829805688516326E-2,5.0349344626853115E-2,4.2625646810070889E-2,3.5704521382930426E-2,2.960149467932794E-2,2.4303573691658344E-2,1.9773253850098114E-2,1.5954050937515878E-2,1.2776699295581319E-2,1.0165207328612433E-2,0.86131049507209034]
[null,3,{"$f":"C11/C$25","v":0.11536901073234632},0.10777051347410195,9.9743455753281154E-2,9.1412182640450187E-2,8.2918413134673616E-2,7.4414622923188442E-2,6.6055724249013278E-2,5.7989852928136722E-2,5.0349344626853115E-2,4.324305706192054E-2,3.6751023223566104E-2,3.0922030143544398E-2,2.5774207994568924E-2,2.1298222122753896E-2,1.7462307739047441E-2,1.4218238552690407E-2,0.93569220730013669]
[null,4,{"$f":"C12/C$25","v":0.10815605315235341},0.10367213580594782,9.8462144134785157E-2,9.2601751410443175E-2,8.6196352477082988E-2,7.9377355038792147E-2,7.2295633218178265E-2,6.5112602182358828E-2,5.7989852928136722E-2,5.1078628611329467E-2,4.4510513872912792E-2,3.8390502244429643E-2,3.2793154070489335E-2,2.7761986523207677E-2,2.3311703745884236E-2,1.9432503760977955E-2,1.0011428731773098]
[null,5,{"$f":"C13/C$25","v":9.882099519528223E-2},9.7190475669930831E-2,9.4717752095885302E-2,9.1412182640450187E-2,8.7318046391748061E-2,8.2515308903821555E-2,7.7117049314851888E-2,7.1263419768306982E-2,6.5112602182358828E-2,5.8829805688516326E-2,5.2575746533331857E-2,4.6496147123409673E-2,4.0713551118760495E-2,3.5322253221136253E-2,3.03865365614173E-2,2.5941861607657733E-2,1.0557337340168653]
[null,6,{"$f":"C14/C$25","v":8.8010842533016373E-2},8.8801867757472258E-2,8.8795926784191306E-2,8.7935891808627473E-2,8.6196352477082988E-2,8.3589100511056127E-2,8.0165648538634809E-2,7.6015997259924167E-2,7.1263419768306982E-2,6.6055724249013278E-2,6.0554111114066854E-2,5.4921173296643415E-2,4.9309676926902433E-2,4.3853493294891056E-2,3.8661532309240638E-2,3.3814916953527847E-2,1.097945675582598]
[null,7,{"$f":"C15/C$25","v":7.6414890154764978E-2},7.9087720017352689E-2,8.1131860846849549E-2,8.2438073518012273E-2,8.2918413134673616E-2,8.2515308903821555E-2,8.1208863449090243E-2,7.9021069579218131E-2,7.6015997259924167E-2,7.2295633218178265E-2,6.7991821816873785E-2,6.3255456167635102E-2,5.8244510120719718E-2,5.3112576207845007E-2,4.7999294871680871E-2,4.3023544380937126E-2,1.126675033647577]
[null,8,{"$f":"C16/C$25","v":6.4692681561344001E-2},6.8667442144411506E-2,7.225674478679571E-2,7.5322760304096278E-2,7.7734291395706145E-2,7.9377355038792147E-2,8.0165648538634809E-2,8.0049389807744037E-2,7.9021069579218131E-2,7.7117049314851888E-2,7.4414622923188442E-2,7.1024966357665156E-2,6.7083109041513059E-2,6.273648856108327E-2,5.8133708748168887E-2,5.3414845967495767E-2,1.1412121740707093]
[null,9,{"$f":"C17/C$25","v":5.3414845967495767E-2},5.8133708748168887E-2,6.2736488561083256E-2,6.7083109041513045E-2,7.1024966357665156E-2,7.4414622923188442E-2,7.7117049314851888E-2,7.9021069579218131E-2,8.0049389807744037E-2,8.0165648538634809E-2,7.9377355038792147E-2,7.7734291395706145E-2,7.5322760304096292E-2,7.2256744786795724E-2,6.8667442144411506E-2,6.4692681561344001E-2,1.1412121740707093]
[null,10,{"$f":"C18/C$25","v":4.3023544380937126E-2},4.7999294871680871E-2,5.3112576207844993E-2,5.8244510120719711E-2,6.3255456167635102E-2,6.7991821816873785E-2,7.2295633218178265E-2,7.6015997259924167E-2,7.9021069579218131E-2,8.1208863449090243E-2,8.2515308903821555E-2,8.2918413134673616E-2,8.2438073518012286E-2,8.1131860846849563E-2,7.9087720017352689E-2,7.6414890154764978E-2,1.126675033647577]
[null,11,{"$f":"C19/C$25","v":3.3814916953527847E-2},3.8661532309240638E-2,4.3853493294891049E-2,4.9309676926902427E-2,5.4921173296643415E-2,6.0554111114066854E-2,6.6055724249013278E-2,7.1263419768306982E-2,7.6015997259924167E-2,8.0165648538634809E-2,8.3589100511056127E-2,8.6196352477082988E-2,8.7935891808627487E-2,8.879592678419132E-2,8.8801867757472258E-2,8.8010842533016373E-2,1.0979456755825983]
[null,12,{"$f":"C20/C$25","v":2.5941861607657733E-2},3.03865365614173E-2,3.5322253221136246E-2,4.0713551118760488E-2,4.6496147123409673E-2,5.2575746533331857E-2,5.8829805688516326E-2,6.5112602182358828E-2,7.1263419768306982E-2,7.7117049314851888E-2,8.2515308903821555E-2,8.7318046391748061E-2,9.1412182640450215E-2,9.4717752095885316E-2,9.7190475669930831E-2,9.882099519528223E-2,1.0557337340168655]
[null,13,{"$f":"C21/C$25","v":1.9432503760977955E-2},2.3311703745884236E-2,2.7761986523207671E-2,3.2793154070489328E-2,3.8390502244429643E-2,4.4510513872912792E-2,5.1078628611329467E-2,5.7989852928136722E-2,6.5112602182358828E-2,7.2295633218178265E-2,7.9377355038792147E-2,8.6196352477082988E-2,9.2601751410443189E-2,9.8462144134785171E-2,0.10367213580594782,0.10815605315235341,1.0011428731773098]
[null,14,{"$f":"C22/C$25","v":1.4218238552690407E-2},1.7462307739047441E-2,2.1298222122753892E-2,2.5774207994568917E-2,3.0922030143544398E-2,3.6751023223566104E-2,4.324305706192054E-2,5.0349344626853115E-2,5.7989852928136722E-2,6.6055724249013278E-2,7.4414622923188442E-2,8.2918413134673616E-2,9.1412182640450215E-2,9.9743455753281168E-2,0.10777051347410195,0.11536901073234632,0.93569220730013647]
[null,15,{"$f":"C23/C$25","v":1.0165207328612433E-2},1.2776699295581319E-2,1.5954050937515875E-2,1.9773253850098111E-2,2.4303573691658344E-2,2.960149467932794E-2,3.5704521382930426E-2,4.2625646810070889E-2,5.0349344626853115E-2,5.8829805688516326E-2,6.7991821816873785E-2,7.7734291395706145E-2,8.7935891808627487E-2,9.8462144134785171E-2,0.10917295714683589,0.119929790478097,0.86131049507209034]
[null,16,{"$f":"C24/C$25","v":7.1041518871013468E-3},9.1345912388243605E-3,1.1673148499108223E-2,1.4811729228228522E-2,1.8645024210675615E-2,2.3265681586319548E-2,2.8758578865010698E-2,3.5194743882518267E-2,4.2625646810070889E-2,5.1078628611329467E-2,6.0554111114066854E-2,7.1024966357665156E-2,8.2438073518012286E-2,9.4717752095885316E-2,0.10777051347410195,0.12149046575379506,0.78028780713271351]
[null,null,{"$f":"SUM(C30:C45)","v":1.0000000000000002},0.99999999999999978,1,0.99999999999999978,1,1,1,1,1,1,1,1.0000000000000002,1.0000000000000002,0.99999999999999989,0.99999999999999989,1]

{"sheet":"Live matrices","index":20,"n_rows":53,"n_cols":20,"rows_kept":53,"cut":false,"hidden":false,"merged":[[34,3,34,6],[34,7,34,10],[34,11,34,14],[34,15,34,18],[36,0,51,0],[36,1,39,1],[40,1,43,1],[44,1,47,1],[48,1,51,1],[3,3,3,18],[33,3,33,18],[25,2,25,8],[6,0,21,0],[26,2,26,8],[18,1,21,1],[6,1,9,1],[10,1,13,1],[14,1,17,1],[4,3,4,6],[4,7,4,10],[4,11,4,14],[4,15,4,18]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Live matrices"}]
["This sheet contains the matrices derived using the changes and transitions approaches. "]
["Raw Probability matrix - Changes approach:"]
[null,null,null,"Rank at next control"]
[null,null,null,1,null,null,null,2,null,null,null,3,null,null,null,4]
[null,"Quartile",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
["Starting rank",1,{"$f":"'P.matrix (16 cos)'!B9","v":1},{"$f":"VLOOKUP((D$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((E$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((F$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((G$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((H$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((I$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((J$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((K$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((L$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((M$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((N$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((O$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":1.3611003624309942E-2},{"$f":"VLOOKUP((P$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":1.0195716989023312E-2},{"$f":"VLOOKUP((Q$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":7.4599309563368544E-3},{"$f":"VLOOKUP((R$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":5.3334134567568567E-3},{"$f":"VLOOKUP((S$6-$C7),TOTEX!$B$8:$K$42,10,FALSE)","v":3.7273592213768357E-3},{"$f":"SUM(D7:S7)","v":0.5246733573003155}]
[null,null,{"$f":"'P.matrix (16 cos)'!B10","v":2},{"$f":"VLOOKUP((D$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((E$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((F$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((G$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((H$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((I$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((J$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((K$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((L$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((M$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((N$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((O$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((P$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":1.3611003624309942E-2},{"$f":"VLOOKUP((Q$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":1.0195716989023312E-2},{"$f":"VLOOKUP((R$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":7.4599309563368544E-3},{"$f":"VLOOKUP((S$6-$C8),TOTEX!$B$8:$K$42,10,FALSE)","v":5.3334134567568567E-3},{"$f":"SUM(D8:S8)","v":0.58386996388940526}]
[null,null,{"$f":"'P.matrix (16 cos)'!B11","v":3},{"$f":"VLOOKUP((D$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((E$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((F$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((G$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((H$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((I$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((J$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((K$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((L$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((M$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((N$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((O$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((P$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((Q$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":1.3611003624309942E-2},{"$f":"VLOOKUP((R$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":1.0195716989023312E-2},{"$f":"VLOOKUP((S$6-$C9),TOTEX!$B$8:$K$42,10,FALSE)","v":7.4599309563368544E-3},0.63906759662200474]
[null,null,{"$f":"'P.matrix (16 cos)'!B12","v":4},{"$f":"VLOOKUP((D$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((E$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((F$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((G$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((H$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((I$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((J$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((K$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((L$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((M$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((N$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((O$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((P$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((Q$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((R$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":1.3611003624309942E-2},{"$f":"VLOOKUP((S$6-$C10),TOTEX!$B$8:$K$42,10,FALSE)","v":1.0195716989023312E-2},0.6883542651854645]
[null,2,{"$f":"'P.matrix (16 cos)'!B13","v":5},{"$f":"VLOOKUP((D$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((E$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((F$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((G$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((H$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((I$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((J$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((K$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((L$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((M$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((N$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((O$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((P$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((Q$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((R$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((S$6-$C11),TOTEX!$B$8:$K$42,10,FALSE)","v":1.3611003624309942E-2},0.73000729151730814]
[null,null,{"$f":"'P.matrix (16 cos)'!B14","v":6},{"$f":"VLOOKUP((D$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((E$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((F$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((G$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((H$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((I$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((J$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((K$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((L$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((M$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((N$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((O$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((P$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((Q$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((R$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((S$6-$C12),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},0.76257323212362538]
[null,null,{"$f":"'P.matrix (16 cos)'!B15","v":7},{"$f":"VLOOKUP((D$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((E$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((F$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((G$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((H$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((I$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((J$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((K$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((L$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((M$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((N$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((O$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((P$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((Q$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((R$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((S$6-$C13),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},0.78492430308402195]
[null,null,{"$f":"'P.matrix (16 cos)'!B16","v":8},{"$f":"VLOOKUP((D$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((E$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((F$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((G$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((H$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((I$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((J$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((K$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((L$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((M$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((N$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((O$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((P$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((Q$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((R$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((S$6-$C14),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},0.79629352203826709]
[null,3,{"$f":"'P.matrix (16 cos)'!B17","v":9},{"$f":"VLOOKUP((D$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((E$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((F$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((G$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((H$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((I$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((J$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((K$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((L$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((M$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((N$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((O$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((P$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((Q$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((R$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((S$6-$C15),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},0.79629352203826709]
[null,null,{"$f":"'P.matrix (16 cos)'!B18","v":10},{"$f":"VLOOKUP((D$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((E$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((F$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((G$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((H$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((I$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((J$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((K$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((L$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((M$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((N$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((O$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((P$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((Q$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((R$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((S$6-$C16),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},0.78492430308402195]
[null,null,{"$f":"'P.matrix (16 cos)'!B19","v":11},{"$f":"VLOOKUP((D$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((E$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((F$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((G$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((H$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((I$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((J$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((K$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((L$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((M$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((N$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((O$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((P$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((Q$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((R$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((S$6-$C17),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},0.76257323212362538]
[null,null,{"$f":"'P.matrix (16 cos)'!B20","v":12},{"$f":"VLOOKUP((D$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":1.3611003624309942E-2},{"$f":"VLOOKUP((E$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((F$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((G$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((H$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((I$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((J$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((K$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((L$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((M$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((N$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((O$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((P$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((Q$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((R$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((S$6-$C18),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},0.73000729151730814]
[null,4,{"$f":"'P.matrix (16 cos)'!B21","v":13},{"$f":"VLOOKUP((D$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":1.0195716989023312E-2},{"$f":"VLOOKUP((E$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":1.3611003624309942E-2},{"$f":"VLOOKUP((F$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((G$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((H$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((I$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((J$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((K$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((L$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((M$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((N$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((O$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((P$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((Q$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((R$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((S$6-$C19),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},0.68835426518546439]
[null,null,{"$f":"'P.matrix (16 cos)'!B22","v":14},{"$f":"VLOOKUP((D$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":7.4599309563368544E-3},{"$f":"VLOOKUP((E$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":1.0195716989023312E-2},{"$f":"VLOOKUP((F$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":1.3611003624309942E-2},{"$f":"VLOOKUP((G$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((H$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((I$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((J$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((K$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((L$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((M$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((N$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((O$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((P$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((Q$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((R$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((S$6-$C20),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},0.63906759662200463]
[null,null,{"$f":"'P.matrix (16 cos)'!B23","v":15},{"$f":"VLOOKUP((D$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":5.3334134567568567E-3},{"$f":"VLOOKUP((E$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":7.4599309563368544E-3},{"$f":"VLOOKUP((F$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":1.0195716989023312E-2},{"$f":"VLOOKUP((G$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":1.3611003624309942E-2},{"$f":"VLOOKUP((H$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((I$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((J$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((K$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((L$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((M$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((N$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((O$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((P$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((Q$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((R$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},{"$f":"VLOOKUP((S$6-$C21),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},0.58386996388940526]
[null,null,{"$f":"'P.matrix (16 cos)'!B24","v":16},{"$f":"VLOOKUP((D$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":3.7273592213768357E-3},{"$f":"VLOOKUP((E$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":5.3334134567568567E-3},{"$f":"VLOOKUP((F$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":7.4599309563368544E-3},{"$f":"VLOOKUP((G$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":1.0195716989023312E-2},{"$f":"VLOOKUP((H$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":1.3611003624309942E-2},{"$f":"VLOOKUP((I$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":1.7741786004838812E-2},{"$f":"VLOOKUP((J$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":2.2573307473305406E-2},{"$f":"VLOOKUP((K$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":2.8025346563445224E-2},{"$f":"VLOOKUP((L$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":3.3942526427550572E-2},{"$f":"VLOOKUP((M$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":4.0092856965235367E-2},{"$f":"VLOOKUP((N$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":4.6176944230627105E-2},{"$f":"VLOOKUP((O$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":5.1848743320867072E-2},{"$f":"VLOOKUP((P$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":5.6746599519796638E-2},{"$f":"VLOOKUP((Q$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":6.0531046189356272E-2},{"$f":"VLOOKUP((R$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":6.2923965810466567E-2},{"$f":"VLOOKUP((S$6-$C22),TOTEX!$B$8:$K$42,10,FALSE)","v":6.374281054702266E-2},0.5246733573003155]
[null,null,null,{"$f":"SUM(D7:D22)","v":0.5246733573003155},{"$f":"SUM(E7:E22)","v":0.58386996388940526},{"$f":"SUM(F7:F22)","v":0.63906759662200474},{"$f":"SUM(G7:G22)","v":0.6883542651854645},{"$f":"SUM(H7:H22)","v":0.73000729151730814},{"$f":"SUM(I7:I22)","v":0.76257323212362538},{"$f":"SUM(J7:J22)","v":0.78492430308402195},{"$f":"SUM(K7:K22)","v":0.79629352203826709},{"$f":"SUM(L7:L22)","v":0.79629352203826709},{"$f":"SUM(M7:M22)","v":0.78492430308402195},{"$f":"SUM(N7:N22)","v":0.76257323212362538},{"$f":"SUM(O7:O22)","v":0.73000729151730814},{"$f":"SUM(P7:P22)","v":0.68835426518546439},{"$f":"SUM(Q7:Q22)","v":0.63906759662200463},{"$f":"SUM(R7:R22)","v":0.58386996388940526},{"$f":"SUM(S7:S22)","v":0.5246733573003155}]
["Raw Probability Matrix - Transitions approach"]
[]
[null,null,"Totex"]
[null,null,"Probability of change in ranks"]
[null,"Rank at start",-3,-2,-1,0,1,2,3]
[null,1,{"$f":"'TOTEX (Q)'!C77","v":0},{"$f":"'TOTEX (Q)'!D77","v":0},{"$f":"'TOTEX (Q)'!E77","v":0},{"$f":"'TOTEX (Q)'!F77","v":0.54285714285714293},{"$f":"'TOTEX (Q)'!G77","v":0.19788961038961039},{"$f":"'TOTEX (Q)'!H77","v":0.15600649350649348},{"$f":"'TOTEX (Q)'!I77","v":0.10324675324675324},{"$f":"SUM(C29:I29)","v":1}]
[null,2,{"$f":"'TOTEX (Q)'!C78","v":0},{"$f":"'TOTEX (Q)'!D78","v":0},{"$f":"'TOTEX (Q)'!E78","v":0.22181677018633539},{"$f":"'TOTEX (Q)'!F78","v":0.26933229813664594},{"$f":"'TOTEX (Q)'!G78","v":0.2722049689440994},{"$f":"'TOTEX (Q)'!H78","v":0.23664596273291921},{"$f":"'TOTEX (Q)'!I78","v":0},{"$f":"SUM(C30:I30)","v":1}]
[null,3,{"$f":"'TOTEX (Q)'!C79","v":0},{"$f":"'TOTEX (Q)'!D79","v":0.23076086956521741},{"$f":"'TOTEX (Q)'!E79","v":0.42239130434782607},{"$f":"'TOTEX (Q)'!F79","v":0.16163043478260869},{"$f":"'TOTEX (Q)'!G79","v":0.18521739130434783},{"$f":"'TOTEX (Q)'!H79","v":0},{"$f":"'TOTEX (Q)'!I79","v":0},{"$f":"SUM(C31:I31)","v":1}]
[null,4,{"$f":"'TOTEX (Q)'!C80","v":6.160049627791564E-2},{"$f":"'TOTEX (Q)'!D80","v":0.14255583126550869},{"$f":"'TOTEX (Q)'!E80","v":0.26985111662531019},{"$f":"'TOTEX (Q)'!F80","v":0.52599255583126547},{"$f":"'TOTEX (Q)'!G80","v":0},{"$f":"'TOTEX (Q)'!H80","v":0},{"$f":"'TOTEX (Q)'!I80","v":0},{"$f":"SUM(C32:I32)","v":1}]
[]
[null,null,null,"Rank at next control"]
[null,null,null,1,null,null,null,2,null,null,null,3,null,null,null,4]
[null,"Quartile",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
["Starting rank",1,1,{"$f":"$F$29/4","v":0.13571428571428573},{"$f":"$F$29/4","v":0.13571428571428573},0.13571428571428573,0.13571428571428573,{"$f":"$G$29/4","v":4.9472402597402598E-2},{"$f":"$G$29/4","v":4.9472402597402598E-2},4.9472402597402598E-2,4.9472402597402598E-2,{"$f":"$H$29/4","v":3.9001623376623371E-2},{"$f":"$H$29/4","v":3.9001623376623371E-2},3.9001623376623371E-2,3.9001623376623371E-2,{"$f":"$I$29/4","v":2.581168831168831E-2},{"$f":"$I$29/4","v":2.581168831168831E-2},2.581168831168831E-2,2.581168831168831E-2,{"$f":"SUM(D37:S37)","v":1.0000000000000002}]
[null,null,2,{"$f":"$F$29/4","v":0.13571428571428573},0.13571428571428573,0.13571428571428573,0.13571428571428573,{"$f":"$G$29/4","v":4.9472402597402598E-2},4.9472402597402598E-2,4.9472402597402598E-2,4.9472402597402598E-2,{"$f":"$H$29/4","v":3.9001623376623371E-2},3.9001623376623371E-2,3.9001623376623371E-2,3.9001623376623371E-2,{"$f":"$I$29/4","v":2.581168831168831E-2},2.581168831168831E-2,2.581168831168831E-2,2.581168831168831E-2,{"$f":"SUM(D38:S38)","v":1.0000000000000002}]
[null,null,3,0.13571428571428573,0.13571428571428573,0.13571428571428573,0.13571428571428573,4.9472402597402598E-2,4.9472402597402598E-2,4.9472402597402598E-2,4.9472402597402598E-2,3.9001623376623371E-2,3.9001623376623371E-2,3.9001623376623371E-2,3.9001623376623371E-2,2.581168831168831E-2,2.581168831168831E-2,2.581168831168831E-2,2.581168831168831E-2,1.0000000000000002]
[null,null,4,0.13571428571428573,0.13571428571428573,0.13571428571428573,0.13571428571428573,4.9472402597402598E-2,4.9472402597402598E-2,4.9472402597402598E-2,4.9472402597402598E-2,3.9001623376623371E-2,3.9001623376623371E-2,3.9001623376623371E-2,3.9001623376623371E-2,2.581168831168831E-2,2.581168831168831E-2,2.581168831168831E-2,2.581168831168831E-2,1.0000000000000002]
[null,2,5,{"$f":"$E$30/4","v":5.5454192546583847E-2},{"$f":"$E$30/4","v":5.5454192546583847E-2},5.5454192546583847E-2,5.5454192546583847E-2,{"$f":"$F$30/4","v":6.7333074534161486E-2},{"$f":"$F$30/4","v":6.7333074534161486E-2},6.7333074534161486E-2,6.7333074534161486E-2,{"$f":"$G$30/4","v":6.805124223602485E-2},{"$f":"$G$30/4","v":6.805124223602485E-2},6.805124223602485E-2,6.805124223602485E-2,{"$f":"$H$30/4","v":5.9161490683229803E-2},{"$f":"$H$30/4","v":5.9161490683229803E-2},5.9161490683229803E-2,5.9161490683229803E-2,1.0000000000000002]
[null,null,6,{"$f":"$E$30/4","v":5.5454192546583847E-2},5.5454192546583847E-2,5.5454192546583847E-2,5.5454192546583847E-2,{"$f":"$F$30/4","v":6.7333074534161486E-2},6.7333074534161486E-2,6.7333074534161486E-2,6.7333074534161486E-2,{"$f":"$G$30/4","v":6.805124223602485E-2},6.805124223602485E-2,6.805124223602485E-2,6.805124223602485E-2,{"$f":"$H$30/4","v":5.9161490683229803E-2},5.9161490683229803E-2,5.9161490683229803E-2,5.9161490683229803E-2,1.0000000000000002]
[null,null,7,5.5454192546583847E-2,5.5454192546583847E-2,5.5454192546583847E-2,5.5454192546583847E-2,6.7333074534161486E-2,6.7333074534161486E-2,6.7333074534161486E-2,6.7333074534161486E-2,6.805124223602485E-2,6.805124223602485E-2,6.805124223602485E-2,6.805124223602485E-2,5.9161490683229803E-2,5.9161490683229803E-2,5.9161490683229803E-2,5.9161490683229803E-2,1.0000000000000002]
[null,null,8,5.5454192546583847E-2,5.5454192546583847E-2,5.5454192546583847E-2,5.5454192546583847E-2,6.7333074534161486E-2,6.7333074534161486E-2,6.7333074534161486E-2,6.7333074534161486E-2,6.805124223602485E-2,6.805124223602485E-2,6.805124223602485E-2,6.805124223602485E-2,5.9161490683229803E-2,5.9161490683229803E-2,5.9161490683229803E-2,5.9161490683229803E-2,1.0000000000000002]
[null,3,9,{"$f":"$D$31/4","v":5.7690217391304352E-2},{"$f":"$D$31/4","v":5.7690217391304352E-2},5.7690217391304352E-2,5.7690217391304352E-2,{"$f":"$E$31/4","v":0.10559782608695652},{"$f":"$E$31/4","v":0.10559782608695652},0.10559782608695652,0.10559782608695652,{"$f":"$F$31/4","v":4.0407608695652172E-2},{"$f":"$F$31/4","v":4.0407608695652172E-2},4.0407608695652172E-2,4.0407608695652172E-2,{"$f":"$G$31/4","v":4.6304347826086958E-2},{"$f":"$G$31/4","v":4.6304347826086958E-2},4.6304347826086958E-2,4.6304347826086958E-2,1]
[null,null,10,{"$f":"$D$31/4","v":5.7690217391304352E-2},5.7690217391304352E-2,5.7690217391304352E-2,5.7690217391304352E-2,{"$f":"$E$31/4","v":0.10559782608695652},0.10559782608695652,0.10559782608695652,0.10559782608695652,{"$f":"$F$31/4","v":4.0407608695652172E-2},4.0407608695652172E-2,4.0407608695652172E-2,4.0407608695652172E-2,{"$f":"$G$31/4","v":4.6304347826086958E-2},4.6304347826086958E-2,4.6304347826086958E-2,4.6304347826086958E-2,1]
[null,null,11,5.7690217391304352E-2,5.7690217391304352E-2,5.7690217391304352E-2,5.7690217391304352E-2,0.10559782608695652,0.10559782608695652,0.10559782608695652,0.10559782608695652,4.0407608695652172E-2,4.0407608695652172E-2,4.0407608695652172E-2,4.0407608695652172E-2,4.6304347826086958E-2,4.6304347826086958E-2,4.6304347826086958E-2,4.6304347826086958E-2,1]
[null,null,12,5.7690217391304352E-2,5.7690217391304352E-2,5.7690217391304352E-2,5.7690217391304352E-2,0.10559782608695652,0.10559782608695652,0.10559782608695652,0.10559782608695652,4.0407608695652172E-2,4.0407608695652172E-2,4.0407608695652172E-2,4.0407608695652172E-2,4.6304347826086958E-2,4.6304347826086958E-2,4.6304347826086958E-2,4.6304347826086958E-2,1]
[null,4,13,{"$f":"$C$32/4","v":1.540012406947891E-2},{"$f":"$C$32/4","v":1.540012406947891E-2},1.540012406947891E-2,1.540012406947891E-2,{"$f":"$D$32/4","v":3.5638957816377173E-2},{"$f":"$D$32/4","v":3.5638957816377173E-2},3.5638957816377173E-2,3.5638957816377173E-2,{"$f":"$E$32/4","v":6.7462779156327549E-2},{"$f":"$E$32/4","v":6.7462779156327549E-2},6.7462779156327549E-2,6.7462779156327549E-2,{"$f":"$F$32/4","v":0.13149813895781637},{"$f":"$F$32/4","v":0.13149813895781637},0.13149813895781637,0.13149813895781637,0.99999999999999989]
[null,null,14,{"$f":"$C$32/4","v":1.540012406947891E-2},1.540012406947891E-2,1.540012406947891E-2,1.540012406947891E-2,{"$f":"$D$32/4","v":3.5638957816377173E-2},3.5638957816377173E-2,3.5638957816377173E-2,3.5638957816377173E-2,{"$f":"$E$32/4","v":6.7462779156327549E-2},6.7462779156327549E-2,6.7462779156327549E-2,6.7462779156327549E-2,{"$f":"$F$32/4","v":0.13149813895781637},0.13149813895781637,0.13149813895781637,0.13149813895781637,0.99999999999999989]
[null,null,15,1.540012406947891E-2,1.540012406947891E-2,1.540012406947891E-2,1.540012406947891E-2,3.5638957816377173E-2,3.5638957816377173E-2,3.5638957816377173E-2,3.5638957816377173E-2,6.7462779156327549E-2,6.7462779156327549E-2,6.7462779156327549E-2,6.7462779156327549E-2,0.13149813895781637,0.13149813895781637,0.13149813895781637,0.13149813895781637,0.99999999999999989]
[null,null,16,1.540012406947891E-2,1.540012406947891E-2,1.540012406947891E-2,1.540012406947891E-2,3.5638957816377173E-2,3.5638957816377173E-2,3.5638957816377173E-2,3.5638957816377173E-2,6.7462779156327549E-2,6.7462779156327549E-2,6.7462779156327549E-2,6.7462779156327549E-2,0.13149813895781637,0.13149813895781637,0.13149813895781637,0.13149813895781637,0.99999999999999989]
[null,null,null,{"$f":"SUM(D37:D52)","v":1.0570352788866118},{"$f":"SUM(E37:E52)","v":1.0570352788866118},1.0570352788866118,1.0570352788866118,1.0321690441395912,1.0321690441395912,1.0321690441395912,1.0321690441395912,0.85969301385851205,0.85969301385851205,0.85969301385851205,0.85969301385851205,1.0511026631152856,1.0511026631152856,1.0511026631152856,1.0511026631152856]

{"sheet":"TOTEX","index":21,"n_rows":63,"n_cols":123,"rows_kept":63,"cut":false,"hidden":false,"merged":[[5,2,5,4],[45,1,45,3]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TOTEX"}]
["This sheet contains the workings for the rank change frequencies that feed the Changes matrix"]
["Capex Weight:",{"$f":"'Control sheet'!C45","v":0.6}]
[]
[]
[]
[null,"Change in rank","Capex Probability Distribution","Opex probability distribution","Totex probability distribution","Totex (reweighted to sum to 100%)","Totex Cumulative probability",null,"Restated Totex probability","Totex probability updated for PR14-PR19 transition (stochastic)","Totex probability updated for PR14-PR19 transition (average of 100)","Difference",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"X7+1","v":2},{"$f":"Y7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,{"$f":"BQ7+1","v":47},48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"CK7+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,-17,{"$f":"CAPEX!M6","v":5.7467831258409463E-3},{"$f":"OPEX!R6","v":1.1077761303389204E-3},{"$f":"($B$3*C8)+((1-$B$3)*D8)","v":3.8911803276401357E-3},{"$f":"E8/SUM($E$8:$E$42)","v":3.9758966222881789E-3},{"$f":"F8","v":3.9758966222881789E-3},null,{"$f":"F8","v":3.9758966222881789E-3},{"$f":"_xlfn.NORM.DIST(B8,0,$J$45,FALSE)","v":2.2109108733681039E-3},{"$f":"AVERAGE(X8:DS8)","v":1.7032979540423394E-3},{"$f":"I8-K8","v":2.2725986682458395E-3},null,null,null,null,null,null,null,null,null,null,null,1.5157805584787335E-3,2.5243371318466237E-3,1.3807172138543089E-3,9.9297318320086016E-4,1.302114710194886E-3,1.7198907461905371E-3,6.8935414607793738E-4,8.559316676281859E-4,2.0343992780883276E-3,2.0941078479535598E-3,7.0601035941953122E-4,3.0256807262686175E-3,1.9980201964648714E-3,3.1825636456406289E-3,2.1127681935203708E-3,1.3417054075981298E-3,1.2495075504948844E-3,1.4121843818404808E-3,1.8489722347007308E-3,2.2855337147618523E-3,1.3489891532944558E-3,1.2839612094171339E-3,2.5924810538874338E-3,2.3594628610668611E-3,1.8769335768730247E-3,1.6204589158764035E-3,2.7284902596706284E-3,3.6333819436746469E-3,2.4088075006804136E-3,1.1961069444108433E-3,9.5570651872867922E-4,1.0983639251468513E-3,3.0348359317000193E-3,1.5081600669303811E-3,1.4678115118495869E-3,8.4307876654158393E-4,2.0555237548648196E-3,1.2732102465178492E-3,1.4920136614661472E-3,1.138409372194173E-3,2.1020753860214771E-3,1.3438586813835818E-3,1.5114469891165416E-3,2.7523753943118241E-3,2.3899262745622997E-3,1.2360731213269113E-3,1.8981927925174941E-3,1.4940602267504938E-3,5.2431307323466312E-4,1.3424028086888977E-3,2.3501463670272597E-3,1.8166404541157765E-3,1.7100135260853457E-3,9.7251633408962314E-4,7.9896808117878347E-4,2.7781975117112593E-3,1.7996174331797196E-3,8.2969375555411141E-4,2.8065138820109101E-3,2.1983805365195985E-3,2.2052420796964296E-3,2.1232646271103113E-3,8.6196160743722753E-4,1.2877514874485038E-3,1.6824172643579226E-3,8.8719379348264297E-4,2.2001746282645945E-3,2.5234692158711742E-3,2.2041509482877753E-3,2.9462890735824192E-3,2.6381721249411892E-3,2.0301188510414938E-3,3.1675323561788844E-3,1.7687016328774004E-3,1.2422236624447236E-3,9.1026418915415256E-4,1.1699787596695784E-3,1.3835367273678973E-3,1.4355065772131748E-3,2.709132720275116E-3,1.9214221567004223E-3,1.0273256820457386E-3,1.1972973287188147E-3,1.6942133009367581E-3,1.1919297556507063E-3,1.320152062486619E-3,6.3757602713433237E-4,1.7931081456056791E-3,1.1495609121518989E-3,3.1879225097780949E-3,5.1904054198468512E-4,1.4052726304231405E-3,1.1812807848502478E-3,1.1340575998259931E-3,1.9193474172894771E-3,1.0789088903814424E-3,1.4388625810496569E-3,1.4759579012965358E-3,1.2391322136601167E-3,1.5961919371584449E-3]
[null,-16,{"$f":"CAPEX!M7","v":7.330887625968752E-3},{"$f":"OPEX!R7","v":1.7704112400568853E-3},5.1066970716040052E-3,{"$f":"E9/SUM($E$8:$E$42)","v":5.2178768210294638E-3},{"$f":"G8+F9","v":9.1937734433176418E-3},null,{"$f":"F9","v":5.2178768210294638E-3},3.2251926220606144E-3,{"$f":"AVERAGE(X9:DS9)","v":2.5474266490680118E-3},{"$f":"I9-K9","v":2.670450171961452E-3},null,null,null,null,null,null,null,null,null,null,null,2.3250750515722749E-3,3.6170308252904898E-3,2.1440492751377128E-3,1.6096253362403521E-3,2.0375813558024046E-3,2.5944751444156948E-3,1.1711933697928522E-3,1.4143496806834121E-3,3.0010226747791374E-3,3.0771539048787028E-3,1.1958313205295489E-3,4.229372082670357E-3,2.9544812650909944E-3,4.41775166692951E-3,3.1008825432994962E-3,2.0913146891079802E-3,1.9658326897256957E-3,2.1864355794629017E-3,2.7625073630222095E-3,3.319178261693965E-3,2.101176422207798E-3,2.0128683018971845E-3,3.7012528761007726E-3,3.4118523978649376E-3,2.7986841200758777E-3,2.4638309140311305E-3,3.8683865776536742E-3,4.9514402555317638E-3,3.4734729812351765E-3,1.8925775088828192E-3,1.5569031817097357E-3,1.7573171829478481E-3,4.2404053460356767E-3,2.3149226364720952E-3,2.2610484806859944E-3,1.3958289246848883E-3,3.027993484425374E-3,1.9982100331646432E-3,2.2933879551614374E-3,1.812923731940597E-3,3.0872891847159361E-3,2.0942308517013972E-3,2.3193025171605987E-3,3.897608507524675E-3,3.44991643176172E-3,1.9474442921988456E-3,2.8261384356622183E-3,2.2961192708870937E-3,9.2242036414254811E-4,2.0922592446653938E-3,3.4001971826067008E-3,2.7205793418611122E-3,2.5815457650968866E-3,1.5807181291501258E-3,1.331975262495287E-3,3.9291577996074583E-3,2.6984614955107952E-3,1.3765012641922705E-3,3.9637043692235686E-3,3.2093663706027047E-3,3.2180343465166173E-3,3.1142166524665889E-3,1.4230258567134036E-3,2.0180320907594975E-3,2.5453661564387221E-3,1.4592438544532313E-3,3.2116331678791205E-3,3.6159559905780429E-3,3.2166562144357279E-3,4.1334811190768678E-3,3.757541436109331E-3,2.9955527429722157E-3,4.3997648215213254E-3,2.6582171108479901E-3,1.955866232118251E-3,1.4922381911984322E-3,1.8565729257209839E-3,2.147852557827741E-3,2.217766350993204E-3,3.8446759791041555E-3,2.8560871754584175E-3,1.6579887203229226E-3,1.8942152842068513E-3,2.5608412639979315E-3,1.8868286146059658E-3,2.062089480165015E-3,1.0940896332782332E-3,2.6899962455049433E-3,1.8283609243539465E-3,4.4241610930297361E-3,9.1431736747898268E-4,2.1771367186341328E-3,1.8721604077017958E-3,1.8068939572462835E-3,2.8534143929661677E-3,1.7302033092803989E-3,2.222268950369847E-3,2.2719420728851089E-3,1.9516338241646551E-3,2.4317781998160906E-3]
[null,-15,{"$f":"CAPEX!M8","v":9.2146815629372946E-3},{"$f":"OPEX!R8","v":2.7501449006550431E-3},6.6288668980243942E-3,6.7731863574251022E-3,{"$f":"G9+F10","v":1.5966959800742746E-2},null,6.7731863574251022E-3,4.5983458249564211E-3,3.7273592213768357E-3,3.0458271360482665E-3,null,null,null,null,null,null,null,null,null,null,null,3.4751773637879415E-3,5.0709590494721129E-3,3.2417621504571216E-3,2.5339480004785268E-3,3.1030935615165194E-3,3.8174823559952286E-3,1.9269220158212742E-3,2.2670194394824828E-3,4.3238443568597608E-3,4.417423918914024E-3,1.9618172147698749E-3,5.7931312599372869E-3,4.2664510428568232E-3,6.0116506035251104E-3,4.4465152295581623E-3,3.1732117004836563E-3,3.0090297600618415E-3,3.2966754437076754E-3,4.0281759757742714E-3,4.7125149212693847E-3,3.1860508099944441E-3,3.0707514769670206E-3,5.1714248437087261E-3,4.8245812108357686E-3,4.073271985221838E-3,3.6522047448513564E-3,5.3696873147509559E-3,6.6222464079148521E-3,4.8988225115451315E-3,2.9124571188075764E-3,2.4623738699515343E-3,2.7326506744642411E-3,5.805974930738248E-3,3.4621621339786944E-3,3.3929492469723156E-3,2.2414326188378245E-3,4.3570392003584027E-3,3.0515399073564663E-3,3.4345260661569851E-3,2.8068116343229195E-3,4.4298541288297962E-3,3.1770092393208957E-3,3.4677781381096755E-3,5.4042043109380272E-3,4.8704667357697112E-3,2.9848397657116356E-3,4.1074340296569957E-3,3.4380334301795813E-3,1.5681878921625634E-3,3.1744418245942627E-3,4.8105144790377878E-3,3.9757948570581965E-3,3.8011839089419305E-3,2.4947478628297454E-3,2.1528330880242349E-3,5.4414220048214093E-3,3.9481120471803362E-3,2.2146782081381195E-3,5.4821183030452749E-3,4.5790686374845889E-3,4.5896285618165812E-3,4.4628472639183644E-3,2.2789889203161536E-3,3.0775142712312119E-3,3.7555093000359815E-3,2.3288403271377782E-3,4.5818306470680852E-3,5.0696744470747884E-3,4.5879499319020807E-3,5.6812645069571803E-3,5.2383594908330848E-3,4.3171063723704455E-3,5.9908558787659149E-3,3.8976508756609378E-3,2.9959230909864971E-3,2.3740972180549824E-3,2.8647878784370303E-3,3.2466961495480804E-3,3.3371618149127418E-3,5.3416484221411225E-3,4.1446405476916739E-3,2.5993012078958369E-3,2.9146222527524366E-3,3.7750579341089244E-3,2.9048548770405089E-3,3.1351090951097257E-3,1.8170230537111192E-3,3.9375075375742306E-3,2.8273393510185861E-3,6.019057068656011E-3,1.5562877102994136E-3,3.2846423105737138E-3,2.8854421560309527E-3,2.7987864325071726E-3,4.1413225455277074E-3,2.696363579574609E-3,3.3429730054581135E-3,3.4069645256743011E-3,2.9903541131666958E-3,3.6114504998437107E-3]
[null,-14,{"$f":"CAPEX!M9","v":1.1412902729584232E-2},{"$f":"OPEX!R9","v":4.1523720445292827E-3},8.5086904555622522E-3,8.6939362337088433E-3,2.4660896034451589E-2,null,8.6939362337088433E-3,6.4078030127482201E-3,5.3334134567568567E-3,3.3605227769519866E-3,null,null,null,null,null,null,null,null,null,null,null,5.061232967409522E-3,6.956023427548942E-3,4.772477555670695E-3,3.873969675385973E-3,4.5992708045636691E-3,5.4787745780318633E-3,3.0700750537336475E-3,3.5247996520820107E-3,6.0846908848699024E-3,6.1952469860015917E-3,3.1172879792215782E-3,7.7756288486399532E-3,6.0166736035013966E-3,8.0196311444166793E-3,6.2295296065041994E-3,4.6870128847605668E-3,4.4810385073041662E-3,4.8407195882314048E-3,5.7325171383570241E-3,6.5411500933953712E-3,4.703043477863638E-3,4.558687573009099E-3,7.0713115181998062E-3,6.6714664342264994E-3,5.7865203343813454E-3,5.278015648882692E-3,7.2975956320499189E-3,8.6922544963383523E-3,6.7574903540800462E-3,4.3590074087282091E-3,3.7809567665784893E-3,4.1299818847380532E-3,7.7900198822551375E-3,5.0452210457307273E-3,4.9598981239367462E-3,3.4909902344324945E-3,6.1239564426725486E-3,4.5345467224163459E-3,5.0111876791604903E-3,4.2247368639848678E-3,6.2099003189065574E-3,4.6917555353846582E-3,5.0521313689977877E-3,7.3368273881808527E-3,6.7246629696557413E-3,4.4505337505426372E-3,5.8273595638286121E-3,5.0155095285769596E-3,2.5763112440946468E-3,4.6885492605879594E-3,6.6551397553137222E-3,5.6696558234499445E-3,5.4590454049171008E-3,3.8230817032728344E-3,3.3734325506669855E-3,7.3790751078026068E-3,5.6363755646495406E-3,3.455571430345401E-3,7.4252082480824296E-3,6.3852284187675967E-3,6.3975967794427649E-3,6.2487583224414764E-3,3.5405944934859828E-3,4.5671795194260623E-3,5.403677796115558E-3,3.606234922970155E-3,6.3884639360308644E-3,6.9545465418187555E-3,6.3956310227189636E-3,7.6500189183666308E-3,7.1478871897679985E-3,6.0767140594282388E-3,7.996487943743625E-3,5.5756054700511473E-3,4.4645154727709019E-3,3.6656289551033404E-3,4.2985239421561502E-3,4.7786171156286262E-3,4.8909093534520555E-3,7.2656914212689229E-3,5.8717699410437947E-3,3.9585237608204026E-3,4.3617506347565704E-3,5.4273892769219675E-3,4.3493726724290116E-3,4.6393742999774968E-3,2.9204823281961776E-3,5.6236159807584226E-3,4.2508913868667163E-3,8.0278702179793215E-3,2.5596467735816276E-3,4.8257823318279503E-3,4.3247507971857346E-3,4.2145032850607307E-3,5.86781239395199E-3,4.0834638376749119E-3,4.8981047941388479E-3,4.9771994309590617E-3,4.4574912360913869E-3,5.2282726799551199E-3]
[null,-13,{"$f":"CAPEX!M10","v":1.392848609437931E-2},{"$f":"OPEX!R10","v":6.0939123542058989E-3},1.0794656598309946E-2,1.1029670972357594E-2,3.5690567006809185E-2,null,1.1029670972357594E-2,8.7272662367503182E-3,7.4599309563368544E-3,3.5697400160207395E-3,null,null,null,null,null,null,null,null,null,null,null,7.1824901106336825E-3,9.3360895288927288E-3,6.8410537744876751E-3,5.7517546817605625E-3,6.6343333913278487E-3,7.6695290153836063E-3,4.7367794852227457E-3,5.3161150960931974E-3,8.3632423028180587E-3,8.4882440595111242E-3,4.7976114817852092E-3,1.0226861043267638E-2,8.2861024294679994E-3,1.0487773179116266E-2,8.5269109271760655E-3,6.7392363737324755E-3,6.4923680446682137E-3,6.9221002318203073E-3,7.961854279284461E-3,8.8763558835040276E-3,6.7583613312136911E-3,6.5856832671759196E-3,9.4627641408031298E-3,9.0214279951597205E-3,8.0237262579667956E-3,7.4363114645109767E-3,9.710067796599723E-3,1.1197287620244719E-2,9.1168563878025553E-3,6.34509131752891E-3,5.6364383196064478E-3,6.0665564448758999E-3,1.0242302607126623E-2,7.1636584503455281E-3,7.0631113503068039E-3,5.273525277808837E-3,8.4076923843899656E-3,6.5567045835073657E-3,7.1235927247985447E-3,6.1821383918797988E-3,8.5047768265966179E-3,6.7448958017500222E-3,7.1717871350320947E-3,9.7527668220110421E-3,9.0804714970356727E-3,6.4556246892024461E-3,8.0704376960330608E-3,7.1286835634965405E-3,4.0900590672166073E-3,6.7410698591029248E-3,9.0032863776450152E-3,7.8896834858284241E-3,7.6466867872909718E-3,5.6887283383431075E-3,5.1248501781043041E-3,9.7986904425457731E-3,7.8514087480638824E-3,5.228827827244549E-3,9.8487692146767575E-3,8.701961370472272E-3,8.7158279674214127E-3,8.5485791214812128E-3,5.3359864585510479E-3,6.595870023677221E-3,7.5824940225741305E-3,5.4183964569397012E-3,8.7055893716661351E-3,9.334463776406567E-3,8.7136244706763188E-3,1.0091795864652238E-2,9.5466488803286065E-3,8.3542049366480253E-3,1.0463107985451281E-2,7.7814001555015231E-3,6.4724717733114605E-3,5.4927288514301951E-3,6.2718065127934947E-3,6.8483544546469833E-3,6.9815657851827941E-3,9.6753055996431376E-3,8.1211576060845579E-3,5.8561408560410403E-3,6.3484105736147812E-3,7.6100009879352427E-3,6.333430319769298E-3,6.6823277059840621E-3,4.5429226096774201E-3,7.8367221386617114E-3,6.2139555671773608E-3,1.0496549971950949E-2,4.0678733063311129E-3,6.90437928687734E-3,6.3036080471980541E-3,6.1696790974507029E-3,8.1166410048656695E-3,6.0096326109096232E-3,6.9900812998728986E-3,7.0835269036649585E-3,6.4640092718469084E-3,7.3782548374902645E-3]
[null,-12,{"$f":"CAPEX!M11","v":1.6749572573993999E-2},{"$f":"OPEX!R11","v":8.6927144217626671E-3},1.3526829313101466E-2,1.3821326807756889E-2,4.9511893814566076E-2,null,1.3821326807756889E-2,1.1617397453720434E-2,1.0195716989023312E-2,3.6256098187335776E-3,null,null,null,null,null,null,null,null,null,null,null,9.9319174238426729E-3,1.2260326012810092E-2,9.5481333568314466E-3,8.2933522503102035E-3,9.3136476067389833E-3,1.0472077005578709E-2,7.0772846275385451E-3,7.7774111511098674E-3,1.1227382815051137E-2,1.1361790517624841E-2,7.1515963194677835E-3,1.3180560131242032E-2,1.1144184730289107E-2,1.3445606866907964E-2,1.1403264567622962E-2,9.4328444382436073E-3,9.1516594224716093E-3,9.6396233900504051E-3,1.0792325211006816E-2,1.1775910964268044E-2,9.4545298749855004E-3,9.2582243722471227E-3,1.2392654837889365E-2,1.1929481460872995E-2,1.0859736065385586E-2,1.0214469371849954E-2,1.2649588520689046E-2,1.4156195057500313E-2,1.2030141694240439E-2,8.9827714216918694E-3,8.1576137066506228E-3,8.6609674362467162E-3,1.3196302625523404E-2,9.9108617961330726E-3,9.7982215169620489E-3,7.7265013034317409E-3,1.1275235691781805E-2,9.2251675097348319E-3,9.8660214903181533E-3,8.794890643181584E-3,1.1379529448875879E-2,9.439263012776599E-3,9.9199520361030902E-3,1.2693762754298446E-2,1.1991795428248865E-2,9.1096050210606478E-3,1.0910544274438019E-2,9.8717222430303349E-3,6.2746838597332842E-3,9.434923998255575E-3,1.1910313136781451E-2,1.0713530796705685E-2,1.0446929584179129E-2,8.2192370358817966E-3,7.5481024625524296E-3,1.2741211631355982E-2,1.067167183269207E-2,7.6729794226480554E-3,1.2792881303440282E-2,1.1590423180248676E-2,1.1605207102324166E-2,1.1426484801350226E-2,7.8011351409959942E-3,9.2698369435297717E-3,1.0376161794126209E-2,7.8993254021553876E-3,1.1594291777412285E-2,1.2258624499152057E-2,1.160285824496083E-2,1.3042560301200476E-2,1.2480014199515223E-2,1.1217645742720384E-2,1.3420637134164698E-2,1.059497843123035E-2,9.1288938752183656E-3,7.9876214352565186E-3,8.8984092481795111E-3,9.5563849140973319E-3,9.7065954136415535E-3,1.2613584666869659E-2,1.096563015225875E-2,8.415722035925069E-3,8.9865872764410808E-3,1.0406503715075158E-2,8.9693622951831E-3,9.3682340131853691E-3,6.839159070884452E-3,1.0655596698690113E-2,8.8316600246463022E-3,1.3454487684748238E-2,6.2467198622708636E-3,9.6196399820347583E-3,8.9350443829869473E-3,8.7804807896076625E-3,1.0960728231353519E-2,8.5948060214417147E-3,9.7161751006608101E-3,9.8211224608424508E-3,9.119206244823222E-3,1.0150044121540741E-2]
[null,-11,{"$f":"CAPEX!M12","v":1.9847031444803685E-2},{"$f":"OPEX!R12","v":1.2052409634564934E-2},1.6729182720708183E-2,1.7093399809934674E-2,6.6605293624500753E-2,null,1.7093399809934674E-2,1.5114751821497593E-2,1.3611003624309942E-2,3.4823961856247313E-3,null,null,null,null,null,null,null,null,null,null,null,1.338229250803355E-2,1.5753319042426373E-2,1.2975685483751481E-2,1.1613028412586246E-2,1.2724962490173996E-2,1.3946840326527144E-2,1.023998869666512E-2,1.1037138368801431E-2,1.4721432570535981E-2,1.4857487847897647E-2,1.0325490128833997E-2,1.6646006410422763E-2,1.4636945880573637E-2,1.6898406835210985E-2,1.4899362162390101E-2,1.2852632708178312E-2,1.2550725472397028E-2,1.3073036549445636E-2,1.4277355018751258E-2,1.5273322986446129E-2,1.2875810821653455E-2,1.2665443868706376E-2,1.5883235863171238E-2,1.5426242127488042E-2,1.434653372718433E-2,1.3678717814645096E-2,1.6134005623643935E-2,1.7564409186302164E-2,1.5526097933375562E-2,1.2368157946957637E-2,1.1462433867633745E-2,1.2017679999821099E-2,1.6661057263402047E-2,1.3360104186519291E-2,1.3241169907935092E-2,1.0979793803932918E-2,1.4769933467628267E-2,1.2629897132439769E-2,1.3312805729275765E-2,1.2163955620720481E-2,1.4875404212883806E-2,1.2859494657207027E-2,1.3369685128728555E-2,1.6176922708668884E-2,1.5488093359095704E-2,1.2505351930483948E-2,1.4398584409495719E-2,1.3318822471637022E-2,9.302188532645984E-3,1.285485606157085E-2,1.5407193106928082E-2,1.4196321320008152E-2,1.3920755444369496E-2,1.1530881552114189E-2,1.077809162371714E-2,1.6222956575121749E-2,1.4153196810665883E-2,1.0919404387957674E-2,1.6273009096412425E-2,1.5087693859790429E-2,1.5102526311503597E-2,1.4922784249364968E-2,1.1063828555092005E-2,1.2677922730010345E-2,1.3847246418623692E-2,1.1174077832036357E-2,1.5091575779811984E-2,1.5751645172381017E-2,1.5100170175271781E-2,1.6513749706812145E-2,1.5968719002779606E-2,1.4711555314520631E-2,1.6874719658215621E-2,1.4074047691085294E-2,1.2526170307741705E-2,1.1272920438680795E-2,1.2276611751997122E-2,1.2984476522728052E-2,1.3144131452560114E-2,1.6098983497883714E-2,1.4454930124966549E-2,1.1748241400232212E-2,1.2372293200140527E-2,1.3878782302071964E-2,1.2353622634714026E-2,1.2783485832899693E-2,9.9645268615384183E-3,1.413662164439923E-2,1.2204011426337103E-2,1.6906826904144807E-2,9.2690211486046899E-3,1.3051795552904354E-2,1.2316395487391401E-2,1.214824552339145E-2,1.4449919770919832E-2,1.1945193338312269E-2,1.3154289340220723E-2,1.3265382547311633E-2,1.2515716005938746E-2,1.3611345773465931E-2]
[null,-10,{"$f":"CAPEX!M13","v":2.3172847390537182E-2},{"$f":"OPEX!R13","v":1.6242453012361251E-2},2.0400689639266813E-2,2.0844840433879703E-2,8.7450134058380452E-2,null,2.0844840433879703E-2,1.9220060206398545E-2,1.7741786004838812E-2,3.1030544290408905E-3,null,null,null,null,null,null,null,null,null,null,null,1.7569819166057307E-2,1.9805014181610694E-2,1.7169533938149489E-2,1.5792339968957878E-2,1.6920275070567634E-2,1.8117476219291349E-2,1.434767771969183E-2,1.5193529074280612E-2,1.8853383826785305E-2,1.8980763422353698E-2,1.4439366045407421E-2,2.0600175836768927E-2,1.8773999034692838E-2,2.0819933821239187E-2,1.9019852958458219E-2,1.7047431837870906E-2,1.6745960918874384E-2,1.7265816036620876E-2,1.8433696376856913E-2,1.9366528259385313E-2,1.707046507413747E-2,1.6860831118985897E-2,1.9922411643089478E-2,1.9507024006022652E-2,1.8499468184674992E-2,1.7858554811868221E-2,2.0147431065792382E-2,2.1388181337751024E-2,1.9598365352338356E-2,1.6562347753012147E-2,1.5636727934117085E-2,1.6207085848898132E-2,2.0613345119094326E-2,1.7548101828418778E-2,1.7431444078243374E-2,1.5133345190862601E-2,1.8898857215807925E-2,1.6825278994836719E-2,1.7501758780217442E-2,1.6355803058619629E-2,1.8997494911248206E-2,1.7054252549485366E-2,1.7557481184894204E-2,2.0185729118889099E-2,1.9563638963726555E-2,1.6700419784237683E-2,1.8548860340532131E-2,1.7507657657657542E-2,1.3326295638980582E-2,1.7049641982203701E-2,1.9489563060780771E-2,1.8356470283132559E-2,1.80923804366129E-2,1.5707541355512628E-2,1.4920845257788548E-2,2.0226738821034259E-2,1.8315291712775288E-2,1.5069855601457297E-2,2.0271246338048284E-2,1.9194988773847295E-2,1.9208735094827348E-2,1.9041693792106563E-2,1.5221506122560067E-2,1.6873303006031546E-2,1.8021549697448239E-2,1.5336838405404027E-2,1.9198587097339771E-2,1.9803497997530225E-2,1.9206551949432594E-2,2.0484104875743991E-2,1.999935307968994E-2,1.8844114293697239E-2,2.0799409475830768E-2,1.8239569074526611E-2,1.6721322629626875E-2,1.5439920681495922E-2,1.6469904824554096E-2,1.7178239942649269E-2,1.7335953449644437E-2,2.0116132007277597E-2,1.8602235875675097E-2,1.5931473712738075E-2,1.6566517635516767E-2,1.8051956286950683E-2,1.6547686690138536E-2,1.6978622854405753E-2,1.4050677642877846E-2,1.8299449643106636E-2,1.6396416162623106E-2,2.082722457880468E-2,1.3289631749749902E-2,1.7244832148778109E-2,1.6510108856578283E-2,1.6339861333152749E-2,1.8597493526012365E-2,1.6133152344588033E-2,1.7345962345657547E-2,1.7455227148021463E-2,1.6710827516033713E-2,1.7793159051500487E-2]
[null,-9,{"$f":"CAPEX!M14","v":2.6659700129555174E-2},{"$f":"OPEX!R14","v":2.1275933171386787E-2},2.4506193346287817E-2,2.5039726547378269E-2,0.11248986060575872,null,2.5039726547378269E-2,2.3887462432863982E-2,2.2573307473305406E-2,2.4664190740728634E-3,null,null,null,null,null,null,null,null,null,null,null,2.2477262618589944E-2,2.4361907280793415E-2,2.212091388736127E-2,2.0856099985217501E-2,2.1896390337175064E-2,2.2956117578576372E-2,1.9467629349635598E-2,2.028810952082653E-2,2.3582847153259031E-2,2.3689268752032894E-2,1.9557590251859464E-2,2.4981382914698199E-2,2.351620703075195E-2,2.5146709104299527E-2,2.3721799752622744E-2,2.2011177187326741E-2,2.1738199946926988E-2,2.220710615226416E-2,2.3227851301702816E-2,2.4007626577187517E-2,2.2031914475341016E-2,2.1842552760383521E-2,2.4455307419068113E-2,2.4122048749401027E-2,2.3283917420549995E-2,2.2731001606569389E-2,2.4632518755252061E-2,2.5560389811006598E-2,2.4195986164414589E-2,2.1570538027967889E-2,2.0709530180782375E-2,2.1243168623476215E-2,2.4991367383657068E-2,2.2458064402587775E-2,2.2354670841537812E-2,2.023043142886195E-2,2.3620911012850986E-2,2.1810300228845836E-2,2.2417044562799006E-2,2.1380683291381031E-2,2.3703200349434819E-2,2.2017319783283709E-2,2.2466357717677118E-2,2.4662435846235408E-2,2.4167918981304479E-2,2.1696713555357048E-2,2.3325916666410946E-2,2.2422269820066346E-2,1.844865751072049E-2,2.2013167762110451E-2,2.4107873855541702E-2,2.3161820264711946E-2,2.2934400343890948E-2,2.0776319142143937E-2,2.0025918875400416E-2,2.4694390544436284E-2,2.3126523089040601E-2,2.0169468625283231E-2,2.4728975401146797E-2,2.3866805299228785E-2,2.3878134486430024E-2,2.3739949845811459E-2,2.0314885059955722E-2,2.1853857660241862E-2,2.2872986529410756E-2,2.0425018251750922E-2,2.3869771640182141E-2,2.4360696888044677E-2,2.3876335735172286E-2,2.4892970923584896E-2,2.4516173507483252E-2,2.3575078234112985E-2,2.5131386489538207E-2,2.3061457021283756E-2,2.171576340368582E-2,2.052311803589376E-2,2.1485728304212776E-2,2.2128719889844387E-2,2.2269703921278815E-2,2.4608015506167053E-2,2.3371201768333179E-2,2.0986530721197313E-2,2.1574357335845711E-2,2.2899372004041137E-2,2.1557105270219843E-2,2.1949126000284997E-2,1.9174518573863465E-2,2.3112927462413686E-2,2.141811884183073E-2,2.5152146084058819E-2,1.841150337845068E-2,2.2188346872783423E-2,2.1522645203105265E-2,2.1365974947106101E-2,2.3367182520782199E-2,2.1174552158674968E-2,2.2278623789801395E-2,2.2375786240523464E-2,2.1706200374821731E-2,2.267377918504827E-2]
[null,-8,{"$f":"CAPEX!M15","v":3.0221995294793465E-2},{"$f":"OPEX!R15","v":2.7088495148693895E-2},2.8968595236353638E-2,2.9599281003381855E-2,0.14208914160914057,null,2.9599281003381855E-2,2.9016621221207069E-2,2.8025346563445224E-2,1.5739344399366313E-3,null,null,null,null,null,null,null,null,null,null,null,2.801940462667114E-2,2.9321113114608052E-2,2.7750063802631789E-2,2.6748863536304707E-2,2.757730568083076E-2,2.8371222548561528E-2,2.5579605685752058E-2,2.6278782799389076E-2,2.8811830764098923E-2,2.8884131948968699E-2,2.5657381195306368E-2,2.9685659674982233E-2,2.8766161762027558E-2,2.9774961001278095E-2,2.8906074519132914E-2,2.7665913730206378E-2,2.7454235034369834E-2,2.7815767854229453E-2,2.856522047640972E-2,2.909550477609572E-2,2.7681858110688424E-2,2.7535543904875358E-2,2.9378704207399325E-2,2.9169545402536107E-2,2.8604700417396656E-2,2.8207342712561929E-2,2.9485577270955899E-2,2.9978810137745195E-2,2.9216807233008801E-2,2.7322614749731682E-2,2.6628698658454696E-2,2.7062239130124413E-2,2.9691161697178826E-2,2.800505152659662E-2,2.792743798055446E-2,2.6230393307882037E-2,2.8837780902032616E-2,2.7510464409661983E-2,2.7974322572428822E-2,2.7172146700142782E-2,2.8893538203466969E-2,2.7670638658136942E-2,2.8011254088042295E-2,2.9503293061096211E-2,2.9198921348370866E-2,2.7421778665947097E-2,2.8634147781079342E-2,2.7978241571112554E-2,2.4680338489679338E-2,2.7667445082151684E-2,2.9160431676196731E-2,2.8518478753927715E-2,2.8355534496065909E-2,2.668355559106439E-2,2.6057872188864548E-2,2.9522106498180174E-2,2.8493385832664732E-2,2.617912019262188E-2,2.9542339251085577E-2,2.9002948182520232E-2,2.901045102834374E-2,2.8918284121408285E-2,2.6301206169043669E-2,2.7544323738985865E-2,2.8311028171524196E-2,2.6393168281299693E-2,2.9004913605383591E-2,2.9320361319022714E-2,2.9009260440633556E-2,2.9636364070479169E-2,2.9415774967972656E-2,2.8806522110717148E-2,2.9766851385883804E-2,2.8446937939553288E-2,2.7436691288465275E-2,2.6474713918422505E-2,2.7255583986844148E-2,2.7756028577442693E-2,2.7863266353499953E-2,2.9470995072775265E-2,2.8665775165553735E-2,2.6855111631680924E-2,2.7325626316778085E-2,2.8330175248939649E-2,2.7312018000088058E-2,2.7618087732974844E-2,2.5324348294924821E-2,2.8483700986922815E-2,2.7201933796899991E-2,2.9777830016082845E-2,2.4646927523063973E-2,2.7801497378594178E-2,2.7284798774808869E-2,2.7160427747197579E-2,2.8662973340125793E-2,2.7007114158896488E-2,2.7870019451714367E-2,2.7943331179674975E-2,2.7429207098950258E-2,2.8165250776862868E-2]
[null,-7,{"$f":"CAPEX!M16","v":3.3758490730051473E-2},{"$f":"OPEX!R16","v":3.3522809134171966E-2},3.3664218091699671E-2,3.4397133962674478E-2,0.17648627557181507,null,3.4397133962674478E-2,3.4449681750893905E-2,3.3942526427550572E-2,4.5460753512390623E-4,null,null,null,null,null,null,null,null,null,null,null,3.4034058492692087E-2,3.4528893384275734E-2,3.3895439468585004E-2,3.3316792919333607E-2,3.3802228945482161E-2,3.420082086498677E-2,3.2547972648430783E-2,3.3017915779681731E-2,3.4380577386642561E-2,3.4406197027644088E-2,3.2601612176174695E-2,3.456699376450334E-2,3.4363763486032727E-2,3.4561252657823761E-2,3.4413718543748778E-2,3.3850431431399805E-2,3.3733964081077032E-2,3.3930039331634035E-2,3.4284518920761731E-2,3.4473214401401324E-2,3.3859017896250294E-2,3.3779232407846381E-2,3.4539849404182983E-2,3.4493513085029764E-2,3.4300725319242956E-2,3.4125350328496229E-2,3.4555892688414705E-2,3.4507588795821026E-2,3.4505484714879943E-2,3.3659351294554489E-2,3.3241833458443885E-2,3.3507206724715383E-2,3.4566864587367817E-2,3.4026893775046356E-2,3.3987703151319194E-2,3.2986323412899102E-2,3.4389916955826147E-2,3.3765338531450299E-2,3.4011466931835585E-2,3.3572136728539988E-2,3.4409436193967115E-2,3.3852978744481323E-2,3.4029993165870798E-2,3.4557953424918367E-2,3.4501048624848658E-2,3.3715715849481812E-2,3.43126182241845E-2,3.4013440983562362E-2,3.190571440478595E-2,3.3851257276262946E-2,3.4491113717492174E-2,3.4264956153281075E-2,3.4193775622808766E-2,3.3276181564355772E-2,3.2872513892252313E-2,3.4559938227608895E-2,3.425429104687825E-2,3.2952689186756035E-2,3.4561829772409292E-2,3.444541581189374E-2,3.4447763289617017E-2,3.4417850730024784E-2,3.3032505438954397E-2,3.3784081628547527E-2,3.4173576805463027E-2,3.3092003551252393E-2,3.4446032298738112E-2,3.4528740610360792E-2,3.4447391851701786E-2,3.4566989602951119E-2,3.4546079834086293E-2,3.4378647382003788E-2,3.4562118521586388E-2,3.4234258200764769E-2,3.3724112752664431E-2,3.3144300956592258E-2,3.3620744486872481E-2,3.3898600455448555E-2,3.3954745722907763E-2,3.4554061432981245E-2,3.4325200546309824E-2,3.338219449308602E-2,3.3661076362969986E-2,3.4182304556548325E-2,3.3653274805170573E-2,3.3824515250200478E-2,3.2369701744087022E-2,3.4250144939164312E-2,3.358955874601998E-2,3.4560928308553111E-2,3.1881118906602612E-2,3.3922565845964606E-2,3.3637620218919723E-2,3.356526173922799E-2,3.4324094016758601E-2,3.3474266863571689E-2,3.3958237028575901E-2,3.3995789006494373E-2,3.3719901238871045E-2,3.4105324791867238E-2]
[null,-6,{"$f":"CAPEX!M17","v":3.715651085738441E-2},{"$f":"OPEX!R17","v":4.0323218837011843E-2},3.8423194049235387E-2,3.9259719307464178E-2,0.21574599487927926,null,3.9259719307464178E-2,3.9974693086956024E-2,4.0092856965235367E-2,-8.3313765777118937E-4,null,null,null,null,null,null,null,null,null,null,null,4.0281713279796343E-2,3.9784866538684009E-2,4.0312052825289921E-2,4.0300150058657988E-2,4.0323019331152864E-2,4.0213685639916591E-2,4.0105446861063536E-2,4.0241560241814557E-2,4.0070353025173137E-2,4.0039044991446421E-2,4.0123202868487862E-2,3.9442206034529262E-2,4.0088857911385237E-2,3.9327467305563059E-2,4.0029032102582116E-2,4.0318172577070092E-2,4.0327163085783921E-2,4.0306203974101042E-2,4.0159701425690052E-2,3.9931615449850473E-2,4.0317128528138728E-2,4.0324755671568423E-2,3.9740793616668942E-2,3.9887562144641994E-2,4.0147060304434538E-2,4.0249769976314492E-2,3.9650280823016144E-2,3.8982361125653307E-2,3.9857445375108519E-2,4.0328440398100587E-2,4.0287964476511118E-2,4.0322067269434395E-2,3.9435596418906212E-2,4.0283770274603274E-2,4.0294005450596741E-2,4.0233931738166799E-2,4.0059406531483613E-2,4.0325633920690336E-2,4.0288000228617608E-2,4.0326142277927149E-2,4.0034782686502596E-2,4.0317868738730694E-2,4.0282887757007148E-2,3.963405738518562E-2,3.9869034378848853E-2,4.0327773669698912E-2,4.0137240260517223E-2,4.0287473847075456E-2,3.9858123963037007E-2,4.0318074613928098E-2,3.9893185637028213E-2,4.0173915526362465E-2,4.0217497897543746E-2,4.0293775902136918E-2,4.0204471403744078E-2,3.9616413607237506E-2,4.0181219922428318E-2,4.0225541745877363E-2,3.9596943128507915E-2,3.9981781875828258E-2,3.997790539155878E-2,4.0023353639215963E-2,4.0244998738374942E-2,4.0324419198892347E-2,4.0227890502334399E-2,4.0258450895034457E-2,3.9980769532089386E-2,3.9785422040948371E-2,3.9978522694611843E-2,3.9499049509711129E-2,3.9710752768965414E-2,4.0072553317389258E-2,3.9338592481958881E-2,4.0194157710677379E-2,4.0327517573884031E-2,4.0269487884600746E-2,4.0327897673731558E-2,4.0311561214508962E-2,4.0301370119509378E-2,3.9663359418339927E-2,4.0126309993451771E-2,4.0309221884357732E-2,4.0328446237127301E-2,4.0223495335304567E-2,4.0328407070721446E-2,4.0320987593673439E-2,4.0042918978811272E-2,4.0183979465919992E-2,4.032690407460187E-2,3.9323494513129345E-2,3.9847543483705221E-2,4.0307556048795067E-2,4.0328230769850579E-2,4.0325801983332639E-2,4.0127294587629467E-2,4.0319293680392623E-2,4.0300640685870248E-2,4.0292029758203826E-2,4.0327651275715547E-2,4.0257760770759626E-2]
[null,-5,{"$f":"CAPEX!M18","v":4.0297568613588172E-2},{"$f":"OPEX!R18","v":4.7144305730760366E-2},4.3036263460457053E-2,4.3973221521734565E-2,0.25971921640101381,null,4.3973221521734565E-2,4.5336356226306898E-2,4.6176944230627105E-2,-2.2037227088925401E-3,null,null,null,null,null,null,null,null,null,null,null,4.6455964565839017E-2,4.4852452021230185E-2,4.6681512837982428E-2,4.7340817850479715E-2,4.6813913497495321E-2,4.6120084765538902E-2,4.7855526363879144E-2,4.7575209729775858E-2,4.5614284108105162E-2,4.5519809384298185E-2,4.7827962178106302E-2,4.4100697925502259E-2,4.5672081608818624E-2,4.3870310947955564E-2,4.5490381361635565E-2,4.6747125603656778E-2,4.6902957410808875E-2,4.6628737729717734E-2,4.591079644912939E-2,4.5220066350470961E-2,4.6734860089381776E-2,4.6844603122537187E-2,4.4748751667347764E-2,4.5105536911618511E-2,4.5865775787477324E-2,4.6282949521119762E-2,4.454326911316716E-2,4.3219025504297341E-2,4.5029459732895863E-2,4.6993664789723145E-2,4.7404657317251957E-2,4.7160393652438522E-2,4.4087194719723485E-2,4.6468621806315467E-2,4.6535776948073676E-2,4.7597099562331706E-2,4.5580804877487439E-2,4.6862797085956739E-2,4.6495467637467223E-2,4.7091989146665604E-2,4.5507238655125397E-2,4.6743498864926722E-2,4.6463161377012528E-2,4.4507382073678735E-2,4.5058535733479461E-2,4.6925748347205615E-2,4.5831620374155863E-2,4.6492062851826992E-2,4.8116746282003652E-2,4.6745950911702548E-2,4.5119933267719424E-2,4.5962992914437797E-2,4.6136198691025122E-2,4.7375864002670395E-2,4.7671988360921562E-2,4.4468649628324898E-2,4.5990535102283299E-2,4.7619865685714809E-2,4.4426252440780654E-2,4.53559520925986E-2,4.5345219022321769E-2,4.5473848329447827E-2,4.7564931369612311E-2,4.6838192105354656E-2,4.6181295207021328E-2,4.7521869678473876E-2,4.5353145129412208E-2,4.4853776123766669E-2,4.5346925406796447E-2,4.4218110372771596E-2,4.4679503339686767E-2,4.5621075316971606E-2,4.3892294521082134E-2,4.6040661664207949E-2,4.691531170781315E-2,4.7482437408108834E-2,4.7038153060041714E-2,4.6676778624431911E-2,4.6589710528321081E-2,4.457239627303821E-2,4.5794372472166299E-2,4.728196932684578E-2,4.6991639517088402E-2,4.6162005091183719E-2,4.7000772811055989E-2,4.6783460589178053E-2,4.794014791445398E-2,4.6001077739032746E-2,4.7072962348050876E-2,4.3862478003067785E-2,4.8124561176554843E-2,4.6640318206135914E-2,4.7018901146818733E-2,4.7099416910396236E-2,4.5797696202432188E-2,4.719366488189089E-2,4.6584100824545352E-2,4.6522199638704555E-2,4.6920556953982721E-2,4.6322916779146857E-2]
[null,-4,{"$f":"CAPEX!M19","v":4.3064040619785991E-2},{"$f":"OPEX!R19","v":5.3575046856499768E-2},4.7268443114471502E-2,4.8297541490096865E-2,0.30801675789111066,null,4.8297541490096865E-2,5.0253884384791558E-2,5.1848743320867072E-2,-3.5512018307702065E-3,null,null,null,null,null,null,null,null,null,null,null,5.2205274610810454E-2,4.9475194956520002E-2,5.2634595769414594E-2,5.4007051663131085E-2,5.2894565236553122E-2,5.1592335065096952E-2,5.5298093125172011E-2,5.4559120086336732E-2,5.0716146737068146E-2,5.0557646130357743E-2,5.5220193896419328E-2,4.8318607161743042E-2,5.0813848427125594E-2,4.7974855663739206E-2,5.0508569472793877E-2,5.2762628878315301E-2,5.3073172161583651E-2,5.2532690604165204E-2,5.1223719955755975E-2,5.0063905473286478E-2,5.27385782969182E-2,5.295576352110995E-2,4.9312112331784376E-2,4.9878630120387187E-2,5.114560069727183E-2,5.1885976415525746E-2,4.8992497217432214E-2,4.7025682114818446E-2,4.9756515963896575E-2,5.3258558125868327E-2,5.415293844198342E-2,5.3609544871073056E-2,4.8298333317102121E-2,5.2228956578202777E-2,5.2355390288131083E-2,5.4613241568887153E-2,5.0659810778503768E-2,5.299222057886481E-2,5.2279339401084389E-2,5.3463828473070157E-2,5.0536665297655714E-2,5.2755511789150979E-2,5.2218734349853212E-2,4.8937137553971145E-2,4.9803098878300901E-2,5.311941280462984E-2,5.1086596458393196E-2,5.2272937806128197E-2,5.6131502725889092E-2,5.2760323146956119E-2,4.9901822853497126E-2,5.1314794652509842E-2,5.1621110187247458E-2,5.4086766076692924E-2,5.4802408696868747E-2,4.8877536700880346E-2,5.1363075141309875E-2,5.4670073169119315E-2,4.8812470358814856E-2,5.0286088914858258E-2,5.0268442837768552E-2,5.0481057573792384E-2,5.4533878244781862E-2,5.2942948657221961E-2,5.1701957467894605E-2,5.4429261305077282E-2,5.0281472393726094E-2,4.9477285346651655E-2,5.0271247147095258E-2,4.849558047384446E-2,4.920388825449136E-2,5.0727597259639962E-2,4.8007463264548494E-2,5.1451352356369377E-2,5.3098210358732321E-2,5.4334985707787581E-2,5.3350852262086149E-2,5.2625415903147947E-2,5.2457922322436415E-2,4.9037527389348891E-2,5.1022501605636997E-2,5.3875127329580795E-2,5.3254378674527293E-2,5.1667317189962855E-2,5.3273241629015818E-2,5.2834199219248319E-2,5.5546873789613448E-2,5.1381597657753894E-2,5.3423734252195314E-2,4.7963246877143789E-2,5.6160277190503913E-2,5.2554971963906821E-2,5.3310797560424512E-2,5.3479531039081908E-2,5.1028210427508776E-2,5.3681351427747194E-2,5.2447215426821514E-2,5.232971975483329E-2,5.3108860442654227E-2,5.1959030362071876E-2]
[null,-3,{"$f":"CAPEX!M20","v":4.5346390576973407E-2},{"$f":"OPEX!R20","v":5.9177298854026499E-2},5.0878753887794642E-2,5.1986453645389195E-2,0.36000321153649983,null,5.1986453645389195E-2,5.4444524684697203E-2,5.6746599519796638E-2,-4.7601458744074426E-3,null,null,null,null,null,null,null,null,null,null,null,5.7164530685415625E-2,5.3397617154242828E-2,5.7784854495568166E-2,5.9834380802798855E-2,5.8164949392060211E-2,5.6293615376606522E-2,6.1878180374172094E-2,6.0692461134774521E-2,5.5075611538834474E-2,5.4858375552269946E-2,6.1750964316079286E-2,5.1876184962919999E-2,5.5209972291136847E-2,5.1430988455997959E-2,5.4791294495721683E-2,5.7971612588748882E-2,5.8428148859577561E-2,5.7636799402970139E-2,5.577753767388785E-2,5.4187294997860909E-2,5.7936466824652547E-2,5.8254939481169679E-2,5.3180765094988813E-2,5.3937582289892323E-2,5.5668865454580212E-2,5.6708779554709834E-2,5.2758049960292874E-2,5.0216742943279304E-2,5.3773603280121651E-2,5.8703189287335561E-2,6.0059038178276569E-2,5.9229338987674927E-2,5.1849843533137173E-2,5.7198518900105647E-2,5.7380421963494251E-2,6.0777785613413321E-2,5.4998295688555049E-2,5.830864360787457E-2,5.7270915339842549E-2,5.9010016575951535E-2,5.4829687203409354E-2,5.7961209091231543E-2,5.7183844812601588E-2,5.2685132065477404E-2,5.383610032578421E-2,5.8496572760724327E-2,5.5586941781295057E-2,5.7261710099856852E-2,6.3277323999939045E-2,5.7968241869966061E-2,5.3968780222826258E-2,5.5904535964678814E-2,5.6334136644851762E-2,5.9956956880388879E-2,6.1077815945461675E-2,5.2606724787325795E-2,5.5971994411704626E-2,6.0867626754804838E-2,5.2521241351051427E-2,5.4488249846081083E-2,5.4464286810058202E-2,5.4753726682484467E-2,6.065274311629465E-2,5.8236079112912162E-2,5.6448173037627621E-2,6.0488640466016881E-2,5.4481979673792605E-2,5.3400401972600472E-2,5.4468094299968149E-2,5.2106582840308314E-2,5.3037296671599322E-2,5.5091340397827392E-2,5.1473089690134852E-2,5.6095580424424953E-2,5.8465184134009765E-2,6.0341453170845938E-2,5.8840842736008932E-2,5.777149604940475E-2,5.7528497542847133E-2,5.2817426619241395E-2,5.5498102084956556E-2,5.9632452756400348E-2,5.8696967329844335E-2,5.6399278478413299E-2,5.8725056537190651E-2,5.8076377353547551E-2,6.22883008844227E-2,5.5997899319155317E-2,5.8949892452111394E-2,5.1416006240905122E-2,6.3327002824463574E-2,5.7669127190519538E-2,5.878104240723319E-2,5.9033589667950241E-2,5.5506008508380139E-2,5.9337893460688892E-2,5.7513010985042794E-2,5.7343427916552302E-2,5.8480947679128453E-2,5.6812648523896947E-2]
[null,-2,{"$f":"CAPEX!M21","v":4.7050331445757251E-2},{"$f":"OPEX!R21","v":6.3534114243529893E-2},5.364384456486631E-2,5.4811744111934367E-2,0.41481495564843418,null,5.4811744111934367E-2,5.7650135873816406E-2,6.0531046189356272E-2,-5.7193020774219047E-3,null,null,null,null,null,null,null,null,null,null,null,6.0992755622145373E-2,5.63883360686167E-2,6.1769362393960678E-2,6.4377892083085697E-2,6.2248065101883771E-2,5.9911744840303705E-2,6.70523854776095E-2,6.5491190568705629E-2,5.8417114105820289E-2,5.8152545154277667E-2,6.6883551722843479E-2,5.4576581877364812E-2,5.8581047100433013E-2,5.4051069994978961E-2,5.8070966736182839E-2,6.2004295574216356E-2,6.2580851880511032E-2,6.1583489391780911E-2,5.9276083073610673E-2,5.7338910048902868E-2,6.196004336743155E-2,6.236172614814893E-2,5.6128553332034432E-2,5.7037532800787098E-2,5.9142680460724774E-2,6.0425735955522593E-2,5.5623660040592264E-2,5.2627808024860022E-2,5.6840025565382632E-2,6.2929776752028987E-2,6.466809212073063E-2,6.3600674057245649E-2,5.4545431644762693E-2,6.1035160796597883E-2,6.1262395932388934E-2,6.5602628849242242E-2,5.8322884463173068E-2,6.2429616582105094E-2,6.112554149084147E-2,6.3320462860739557E-2,5.81176499410299E-2,6.1991194517295491E-2,6.1016850719593604E-2,5.5536765212381059E-2,5.6915264189460725E-2,6.2667544299771144E-2,5.9042215631965579E-2,6.1114045325062392E-2,6.8931949066550202E-2,6.2000050669163573E-2,5.7075145266013233E-2,5.9432179262424965E-2,5.9961807529260482E-2,6.4536118917867646E-2,6.5995575682357449E-2,5.5443393292166271E-2,5.9515180753380643E-2,6.5720113858585213E-2,5.5341670478259969E-2,5.7703118802324281E-2,5.7674079293160735E-2,5.8025304190462333E-2,6.5439363097188036E-2,6.2337894344282586E-2,6.0102816221030517E-2,6.5225537797117789E-2,5.7695519646799885E-2,5.6391675658499653E-2,5.7678692919565365E-2,5.4849348352993092E-2,5.5956972037647032E-2,5.8436293042779162E-2,5.4100679896823038E-2,5.9667399677290262E-2,6.2627766034045435E-2,6.5034173826839153E-2,6.3104863106521789E-2,6.1752578285069734E-2,6.1447730941101508E-2,5.5694460922143939E-2,5.8933368140908375E-2,6.4117805019076546E-2,6.2921870035609007E-2,6.0042335118956208E-2,6.295757007229813E-2,6.2136317398134362E-2,6.7598951145170602E-2,5.9547070494567041E-2,6.3243785481917225E-2,5.4033420057599035E-2,6.8999486127076196E-2,6.1624046712211597E-2,6.3028763329772544E-2,6.3350542241376609E-2,5.8943051043445084E-2,6.3739661943935974E-2,6.1428332455649041E-2,6.1216143539242429E-2,6.2647740955626724E-2,6.0554704854206498E-2]
[null,-1,{"$f":"CAPEX!M22","v":4.810327716224802E-2},{"$f":"OPEX!R22","v":6.6300695563421039E-2},5.5382244522717228E-2,5.6587991404178743E-2,0.47140294705261293,null,5.6587991404178743E-2,5.9663401558862392E-2,6.2923965810466567E-2,-6.335974406287824E-3,null,null,null,null,null,null,null,null,null,null,null,6.3411674637801341E-2,5.8262581135394627E-2,6.4290762267956783E-2,6.7267970244872119E-2,6.4834259908883488E-2,6.2193308961133217E-2,7.0362336490237459E-2,6.8550680059126887E-2,6.0518556488911919E-2,6.0223251198556593E-2,7.0165670143824507E-2,5.6263832798603891E-2,6.0701705135714414E-2,5.5686760017786274E-2,6.0132263643532941E-2,6.4557338261189035E-2,6.5212834417944135E-2,6.4080066663515234E-2,6.1479679369715989E-2,5.9317195574830811E-2,6.4507102783272749E-2,6.4963490443266908E-2,5.7975087046657769E-2,5.8982378949633874E-2,6.1330172146737881E-2,6.27718512998168E-2,5.7417206413342817E-2,5.4129663379068382E-2,5.8763186797433885E-2,6.5610430547012571E-2,6.7601612232831551E-2,6.6376846859408145E-2,5.622959332461748E-2,6.3459592487455474E-2,6.3716530844091818E-2,6.8679490538815627E-2,6.0413340804174473E-2,6.5040714716187609E-2,6.3561754485903565E-2,6.6056428273283563E-2,6.0184327297336644E-2,6.4542464715652087E-2,6.3438900931412107E-2,5.7321307043144087E-2,5.8846664764356918E-2,6.5311555826838966E-2,6.1217637558191956E-2,6.3548757365149353E-2,7.25644705331977E-2,6.4552518945037565E-2,5.9024141544347805E-2,6.1654732847231879E-2,6.2249599258582949E-2,6.7449820997602633E-2,6.9134307212794954E-2,5.7218296709424833E-2,6.1747864409154495E-2,6.8815373309104824E-2,5.7106117324481682E-2,5.9722385163246502E-2,5.9690055081227655E-2,6.0081348429049247E-2,6.8490799172862937E-2,6.493638820255318E-2,6.2408217879525947E-2,6.8243921654371598E-2,5.9713924532459974E-2,5.8266278960585553E-2,5.9695191226733536E-2,5.6563828884065852E-2,5.7785370388433802E-2,6.0539976746330236E-2,5.5741187193781697E-2,6.1918751504617515E-2,6.5266252926620624E-2,6.8023213558424611E-2,6.5810197753468427E-2,6.4271729023669372E-2,6.3926296041979885E-2,5.7495368912682504E-2,6.1095769776790335E-2,6.6969372666252053E-2,6.5601413356264668E-2,6.2340171082181976E-2,6.5642130153024295E-2,6.4707274250920821E-2,7.100027674736141E-2,6.1783655424267107E-2,6.5968826830259342E-2,5.5667398728218624E-2,7.2644043492348376E-2,6.4126024318068686E-2,6.5723349353080718E-2,6.6090802167251078E-2,6.1106608565581096E-2,6.6535945777740496E-2,6.390433189465293E-2,6.3664210258806558E-2,6.528900097530789E-2,6.2917231606000004E-2]
[null,0,{"$f":"CAPEX!M23","v":4.8459469713738205E-2},{"$f":"OPEX!R23","v":6.7249406048140045E-2},5.5975444247498937E-2,5.7194105894773993E-2,0.5285970529473869,null,5.7194105894773993E-2,6.0349994499603876E-2,6.374281054702266E-2,-6.5487046522486672E-3,null,null,null,null,null,null,null,null,null,null,null,6.4239114402646486E-2,5.890107229074789E-2,6.5153896544114728E-2,6.8259878936913446E-2,6.5719985368532519E-2,6.2972977636539279E-2,7.1501572351941739E-2,6.9601948035449876E-2,6.1235703925932423E-2,6.092974412618344E-2,7.1295118326945642E-2,5.6837762670049752E-2,6.1425515650811571E-2,5.6242916781398478E-2,6.0835495806051576E-2,6.5431502814332632E-2,6.6114534662421384E-2,6.4934551048780723E-2,6.2232267584263173E-2,5.999167700464339E-2,6.5379181322786348E-2,6.5854646927667418E-2,5.8604000436684303E-2,5.9645287493130292E-2,6.2077170066912539E-2,6.3573960367116544E-2,5.8027815814550007E-2,5.4639746337117184E-2,5.9418593203528665E-2,6.6529121166075192E-2,6.8608731323310468E-2,6.7328910134734909E-2,5.68024579772754E-2,6.4288951207180284E-2,6.4556231437772255E-2,6.9736851998314725E-2,6.1126679535633131E-2,6.5935127560895215E-2,6.4395214695070396E-2,6.6994439215211754E-2,6.0889424022693865E-2,6.5416011290936202E-2,6.4267430645600018E-2,5.7928807195832877E-2,5.9504921411704145E-2,6.6217454288462457E-2,6.1960446520423068E-2,6.4381695005919379E-2,7.3817362125293759E-2,6.5426483228404358E-2,5.9688486113643573E-2,6.2413903039595695E-2,6.303143209787343E-2,6.8450000221149915E-2,7.0213379949957078E-2,5.7822469155164376E-2,6.251055240787208E-2,6.9879189292087043E-2,5.7706680077814605E-2,6.0411056325773212E-2,6.0377586595480058E-2,6.078276043438071E-2,6.9539242737753248E-2,6.5826403793248625E-2,6.3196171273430579E-2,6.9280776202394465E-2,6.040229732924926E-2,5.8904893954386146E-2,6.0382903705630292E-2,5.7147149890539879E-2,5.8408017629677962E-2,6.1257901283073797E-2,5.6299003945329315E-2,6.2687923451279895E-2,6.6170223170289019E-2,6.9049782921740549E-2,6.673750782218052E-2,6.5134079440427428E-2,6.4774505383429354E-2,5.8108520542851864E-2,6.1834060603419609E-2,6.7947804014207316E-2,6.6519716216608529E-2,6.3125494758583561E-2,6.6562184821085779E-2,6.5587685314141983E-2,7.2171666928739872E-2,6.25476983130515E-2,6.6903021001130922E-2,5.6222965802269959E-2,7.3901183622601493E-2,6.4982390327731607E-2,6.6646905302565937E-2,6.7030313708590888E-2,6.1845300463089538E-2,6.7495040273249415E-2,6.4751647527525949E-2,6.4501797764483865E-2,6.6193939084974229E-2,6.3725048741571186E-2]
[null,1,{"$f":"CAPEX!M24","v":4.810327716224802E-2},{"$f":"OPEX!R24","v":6.6300695563421039E-2},5.5382244522717228E-2,5.6587991404178743E-2,0.5851850443515656,null,5.6587991404178743E-2,5.9663401558862392E-2,6.2923965810466567E-2,-6.335974406287824E-3,null,null,null,null,null,null,null,null,null,null,null,6.3411674637801341E-2,5.8262581135394627E-2,6.4290762267956783E-2,6.7267970244872119E-2,6.4834259908883488E-2,6.2193308961133217E-2,7.0362336490237459E-2,6.8550680059126887E-2,6.0518556488911919E-2,6.0223251198556593E-2,7.0165670143824507E-2,5.6263832798603891E-2,6.0701705135714414E-2,5.5686760017786274E-2,6.0132263643532941E-2,6.4557338261189035E-2,6.5212834417944135E-2,6.4080066663515234E-2,6.1479679369715989E-2,5.9317195574830811E-2,6.4507102783272749E-2,6.4963490443266908E-2,5.7975087046657769E-2,5.8982378949633874E-2,6.1330172146737881E-2,6.27718512998168E-2,5.7417206413342817E-2,5.4129663379068382E-2,5.8763186797433885E-2,6.5610430547012571E-2,6.7601612232831551E-2,6.6376846859408145E-2,5.622959332461748E-2,6.3459592487455474E-2,6.3716530844091818E-2,6.8679490538815627E-2,6.0413340804174473E-2,6.5040714716187609E-2,6.3561754485903565E-2,6.6056428273283563E-2,6.0184327297336644E-2,6.4542464715652087E-2,6.3438900931412107E-2,5.7321307043144087E-2,5.8846664764356918E-2,6.5311555826838966E-2,6.1217637558191956E-2,6.3548757365149353E-2,7.25644705331977E-2,6.4552518945037565E-2,5.9024141544347805E-2,6.1654732847231879E-2,6.2249599258582949E-2,6.7449820997602633E-2,6.9134307212794954E-2,5.7218296709424833E-2,6.1747864409154495E-2,6.8815373309104824E-2,5.7106117324481682E-2,5.9722385163246502E-2,5.9690055081227655E-2,6.0081348429049247E-2,6.8490799172862937E-2,6.493638820255318E-2,6.2408217879525947E-2,6.8243921654371598E-2,5.9713924532459974E-2,5.8266278960585553E-2,5.9695191226733536E-2,5.6563828884065852E-2,5.7785370388433802E-2,6.0539976746330236E-2,5.5741187193781697E-2,6.1918751504617515E-2,6.5266252926620624E-2,6.8023213558424611E-2,6.5810197753468427E-2,6.4271729023669372E-2,6.3926296041979885E-2,5.7495368912682504E-2,6.1095769776790335E-2,6.6969372666252053E-2,6.5601413356264668E-2,6.2340171082181976E-2,6.5642130153024295E-2,6.4707274250920821E-2,7.100027674736141E-2,6.1783655424267107E-2,6.5968826830259342E-2,5.5667398728218624E-2,7.2644043492348376E-2,6.4126024318068686E-2,6.5723349353080718E-2,6.6090802167251078E-2,6.1106608565581096E-2,6.6535945777740496E-2,6.390433189465293E-2,6.3664210258806558E-2,6.528900097530789E-2,6.2917231606000004E-2]
[null,2,{"$f":"CAPEX!M25","v":4.7050331445757251E-2},{"$f":"OPEX!R25","v":6.3534114243529893E-2},5.364384456486631E-2,5.4811744111934367E-2,0.63999678846349994,null,5.4811744111934367E-2,5.7650135873816406E-2,6.0531046189356272E-2,-5.7193020774219047E-3,null,null,null,null,null,null,null,null,null,null,null,6.0992755622145373E-2,5.63883360686167E-2,6.1769362393960678E-2,6.4377892083085697E-2,6.2248065101883771E-2,5.9911744840303705E-2,6.70523854776095E-2,6.5491190568705629E-2,5.8417114105820289E-2,5.8152545154277667E-2,6.6883551722843479E-2,5.4576581877364812E-2,5.8581047100433013E-2,5.4051069994978961E-2,5.8070966736182839E-2,6.2004295574216356E-2,6.2580851880511032E-2,6.1583489391780911E-2,5.9276083073610673E-2,5.7338910048902868E-2,6.196004336743155E-2,6.236172614814893E-2,5.6128553332034432E-2,5.7037532800787098E-2,5.9142680460724774E-2,6.0425735955522593E-2,5.5623660040592264E-2,5.2627808024860022E-2,5.6840025565382632E-2,6.2929776752028987E-2,6.466809212073063E-2,6.3600674057245649E-2,5.4545431644762693E-2,6.1035160796597883E-2,6.1262395932388934E-2,6.5602628849242242E-2,5.8322884463173068E-2,6.2429616582105094E-2,6.112554149084147E-2,6.3320462860739557E-2,5.81176499410299E-2,6.1991194517295491E-2,6.1016850719593604E-2,5.5536765212381059E-2,5.6915264189460725E-2,6.2667544299771144E-2,5.9042215631965579E-2,6.1114045325062392E-2,6.8931949066550202E-2,6.2000050669163573E-2,5.7075145266013233E-2,5.9432179262424965E-2,5.9961807529260482E-2,6.4536118917867646E-2,6.5995575682357449E-2,5.5443393292166271E-2,5.9515180753380643E-2,6.5720113858585213E-2,5.5341670478259969E-2,5.7703118802324281E-2,5.7674079293160735E-2,5.8025304190462333E-2,6.5439363097188036E-2,6.2337894344282586E-2,6.0102816221030517E-2,6.5225537797117789E-2,5.7695519646799885E-2,5.6391675658499653E-2,5.7678692919565365E-2,5.4849348352993092E-2,5.5956972037647032E-2,5.8436293042779162E-2,5.4100679896823038E-2,5.9667399677290262E-2,6.2627766034045435E-2,6.5034173826839153E-2,6.3104863106521789E-2,6.1752578285069734E-2,6.1447730941101508E-2,5.5694460922143939E-2,5.8933368140908375E-2,6.4117805019076546E-2,6.2921870035609007E-2,6.0042335118956208E-2,6.295757007229813E-2,6.2136317398134362E-2,6.7598951145170602E-2,5.9547070494567041E-2,6.3243785481917225E-2,5.4033420057599035E-2,6.8999486127076196E-2,6.1624046712211597E-2,6.3028763329772544E-2,6.3350542241376609E-2,5.8943051043445084E-2,6.3739661943935974E-2,6.1428332455649041E-2,6.1216143539242429E-2,6.2647740955626724E-2,6.0554704854206498E-2]
[null,3,{"$f":"CAPEX!M26","v":4.5346390576973407E-2},{"$f":"OPEX!R26","v":5.9177298854026499E-2},5.0878753887794642E-2,5.1986453645389195E-2,0.69198324210888917,null,5.1986453645389195E-2,5.4444524684697203E-2,5.6746599519796638E-2,-4.7601458744074426E-3,null,null,null,null,null,null,null,null,null,null,null,5.7164530685415625E-2,5.3397617154242828E-2,5.7784854495568166E-2,5.9834380802798855E-2,5.8164949392060211E-2,5.6293615376606522E-2,6.1878180374172094E-2,6.0692461134774521E-2,5.5075611538834474E-2,5.4858375552269946E-2,6.1750964316079286E-2,5.1876184962919999E-2,5.5209972291136847E-2,5.1430988455997959E-2,5.4791294495721683E-2,5.7971612588748882E-2,5.8428148859577561E-2,5.7636799402970139E-2,5.577753767388785E-2,5.4187294997860909E-2,5.7936466824652547E-2,5.8254939481169679E-2,5.3180765094988813E-2,5.3937582289892323E-2,5.5668865454580212E-2,5.6708779554709834E-2,5.2758049960292874E-2,5.0216742943279304E-2,5.3773603280121651E-2,5.8703189287335561E-2,6.0059038178276569E-2,5.9229338987674927E-2,5.1849843533137173E-2,5.7198518900105647E-2,5.7380421963494251E-2,6.0777785613413321E-2,5.4998295688555049E-2,5.830864360787457E-2,5.7270915339842549E-2,5.9010016575951535E-2,5.4829687203409354E-2,5.7961209091231543E-2,5.7183844812601588E-2,5.2685132065477404E-2,5.383610032578421E-2,5.8496572760724327E-2,5.5586941781295057E-2,5.7261710099856852E-2,6.3277323999939045E-2,5.7968241869966061E-2,5.3968780222826258E-2,5.5904535964678814E-2,5.6334136644851762E-2,5.9956956880388879E-2,6.1077815945461675E-2,5.2606724787325795E-2,5.5971994411704626E-2,6.0867626754804838E-2,5.2521241351051427E-2,5.4488249846081083E-2,5.4464286810058202E-2,5.4753726682484467E-2,6.065274311629465E-2,5.8236079112912162E-2,5.6448173037627621E-2,6.0488640466016881E-2,5.4481979673792605E-2,5.3400401972600472E-2,5.4468094299968149E-2,5.2106582840308314E-2,5.3037296671599322E-2,5.5091340397827392E-2,5.1473089690134852E-2,5.6095580424424953E-2,5.8465184134009765E-2,6.0341453170845938E-2,5.8840842736008932E-2,5.777149604940475E-2,5.7528497542847133E-2,5.2817426619241395E-2,5.5498102084956556E-2,5.9632452756400348E-2,5.8696967329844335E-2,5.6399278478413299E-2,5.8725056537190651E-2,5.8076377353547551E-2,6.22883008844227E-2,5.5997899319155317E-2,5.8949892452111394E-2,5.1416006240905122E-2,6.3327002824463574E-2,5.7669127190519538E-2,5.878104240723319E-2,5.9033589667950241E-2,5.5506008508380139E-2,5.9337893460688892E-2,5.7513010985042794E-2,5.7343427916552302E-2,5.8480947679128453E-2,5.6812648523896947E-2]
[null,4,{"$f":"CAPEX!M27","v":4.3064040619785991E-2},{"$f":"OPEX!R27","v":5.3575046856499768E-2},4.7268443114471502E-2,4.8297541490096865E-2,0.74028078359898608,null,4.8297541490096865E-2,5.0253884384791558E-2,5.1848743320867072E-2,-3.5512018307702065E-3,null,null,null,null,null,null,null,null,null,null,null,5.2205274610810454E-2,4.9475194956520002E-2,5.2634595769414594E-2,5.4007051663131085E-2,5.2894565236553122E-2,5.1592335065096952E-2,5.5298093125172011E-2,5.4559120086336732E-2,5.0716146737068146E-2,5.0557646130357743E-2,5.5220193896419328E-2,4.8318607161743042E-2,5.0813848427125594E-2,4.7974855663739206E-2,5.0508569472793877E-2,5.2762628878315301E-2,5.3073172161583651E-2,5.2532690604165204E-2,5.1223719955755975E-2,5.0063905473286478E-2,5.27385782969182E-2,5.295576352110995E-2,4.9312112331784376E-2,4.9878630120387187E-2,5.114560069727183E-2,5.1885976415525746E-2,4.8992497217432214E-2,4.7025682114818446E-2,4.9756515963896575E-2,5.3258558125868327E-2,5.415293844198342E-2,5.3609544871073056E-2,4.8298333317102121E-2,5.2228956578202777E-2,5.2355390288131083E-2,5.4613241568887153E-2,5.0659810778503768E-2,5.299222057886481E-2,5.2279339401084389E-2,5.3463828473070157E-2,5.0536665297655714E-2,5.2755511789150979E-2,5.2218734349853212E-2,4.8937137553971145E-2,4.9803098878300901E-2,5.311941280462984E-2,5.1086596458393196E-2,5.2272937806128197E-2,5.6131502725889092E-2,5.2760323146956119E-2,4.9901822853497126E-2,5.1314794652509842E-2,5.1621110187247458E-2,5.4086766076692924E-2,5.4802408696868747E-2,4.8877536700880346E-2,5.1363075141309875E-2,5.4670073169119315E-2,4.8812470358814856E-2,5.0286088914858258E-2,5.0268442837768552E-2,5.0481057573792384E-2,5.4533878244781862E-2,5.2942948657221961E-2,5.1701957467894605E-2,5.4429261305077282E-2,5.0281472393726094E-2,4.9477285346651655E-2,5.0271247147095258E-2,4.849558047384446E-2,4.920388825449136E-2,5.0727597259639962E-2,4.8007463264548494E-2,5.1451352356369377E-2,5.3098210358732321E-2,5.4334985707787581E-2,5.3350852262086149E-2,5.2625415903147947E-2,5.2457922322436415E-2,4.9037527389348891E-2,5.1022501605636997E-2,5.3875127329580795E-2,5.3254378674527293E-2,5.1667317189962855E-2,5.3273241629015818E-2,5.2834199219248319E-2,5.5546873789613448E-2,5.1381597657753894E-2,5.3423734252195314E-2,4.7963246877143789E-2,5.6160277190503913E-2,5.2554971963906821E-2,5.3310797560424512E-2,5.3479531039081908E-2,5.1028210427508776E-2,5.3681351427747194E-2,5.2447215426821514E-2,5.232971975483329E-2,5.3108860442654227E-2,5.1959030362071876E-2]
[null,5,{"$f":"CAPEX!M28","v":4.0297568613588172E-2},{"$f":"OPEX!R28","v":4.7144305730760366E-2},4.3036263460457053E-2,4.3973221521734565E-2,0.78425400512072063,null,4.3973221521734565E-2,4.5336356226306898E-2,4.6176944230627105E-2,-2.2037227088925401E-3,null,null,null,null,null,null,null,null,null,null,null,4.6455964565839017E-2,4.4852452021230185E-2,4.6681512837982428E-2,4.7340817850479715E-2,4.6813913497495321E-2,4.6120084765538902E-2,4.7855526363879144E-2,4.7575209729775858E-2,4.5614284108105162E-2,4.5519809384298185E-2,4.7827962178106302E-2,4.4100697925502259E-2,4.5672081608818624E-2,4.3870310947955564E-2,4.5490381361635565E-2,4.6747125603656778E-2,4.6902957410808875E-2,4.6628737729717734E-2,4.591079644912939E-2,4.5220066350470961E-2,4.6734860089381776E-2,4.6844603122537187E-2,4.4748751667347764E-2,4.5105536911618511E-2,4.5865775787477324E-2,4.6282949521119762E-2,4.454326911316716E-2,4.3219025504297341E-2,4.5029459732895863E-2,4.6993664789723145E-2,4.7404657317251957E-2,4.7160393652438522E-2,4.4087194719723485E-2,4.6468621806315467E-2,4.6535776948073676E-2,4.7597099562331706E-2,4.5580804877487439E-2,4.6862797085956739E-2,4.6495467637467223E-2,4.7091989146665604E-2,4.5507238655125397E-2,4.6743498864926722E-2,4.6463161377012528E-2,4.4507382073678735E-2,4.5058535733479461E-2,4.6925748347205615E-2,4.5831620374155863E-2,4.6492062851826992E-2,4.8116746282003652E-2,4.6745950911702548E-2,4.5119933267719424E-2,4.5962992914437797E-2,4.6136198691025122E-2,4.7375864002670395E-2,4.7671988360921562E-2,4.4468649628324898E-2,4.5990535102283299E-2,4.7619865685714809E-2,4.4426252440780654E-2,4.53559520925986E-2,4.5345219022321769E-2,4.5473848329447827E-2,4.7564931369612311E-2,4.6838192105354656E-2,4.6181295207021328E-2,4.7521869678473876E-2,4.5353145129412208E-2,4.4853776123766669E-2,4.5346925406796447E-2,4.4218110372771596E-2,4.4679503339686767E-2,4.5621075316971606E-2,4.3892294521082134E-2,4.6040661664207949E-2,4.691531170781315E-2,4.7482437408108834E-2,4.7038153060041714E-2,4.6676778624431911E-2,4.6589710528321081E-2,4.457239627303821E-2,4.5794372472166299E-2,4.728196932684578E-2,4.6991639517088402E-2,4.6162005091183719E-2,4.7000772811055989E-2,4.6783460589178053E-2,4.794014791445398E-2,4.6001077739032746E-2,4.7072962348050876E-2,4.3862478003067785E-2,4.8124561176554843E-2,4.6640318206135914E-2,4.7018901146818733E-2,4.7099416910396236E-2,4.5797696202432188E-2,4.719366488189089E-2,4.6584100824545352E-2,4.6522199638704555E-2,4.6920556953982721E-2,4.6322916779146857E-2]
[null,6,{"$f":"CAPEX!M29","v":3.715651085738441E-2},{"$f":"OPEX!R29","v":4.0323218837011843E-2},3.8423194049235387E-2,3.9259719307464178E-2,0.82351372442818482,null,3.9259719307464178E-2,3.9974693086956024E-2,4.0092856965235367E-2,-8.3313765777118937E-4,null,null,null,null,null,null,null,null,null,null,null,4.0281713279796343E-2,3.9784866538684009E-2,4.0312052825289921E-2,4.0300150058657988E-2,4.0323019331152864E-2,4.0213685639916591E-2,4.0105446861063536E-2,4.0241560241814557E-2,4.0070353025173137E-2,4.0039044991446421E-2,4.0123202868487862E-2,3.9442206034529262E-2,4.0088857911385237E-2,3.9327467305563059E-2,4.0029032102582116E-2,4.0318172577070092E-2,4.0327163085783921E-2,4.0306203974101042E-2,4.0159701425690052E-2,3.9931615449850473E-2,4.0317128528138728E-2,4.0324755671568423E-2,3.9740793616668942E-2,3.9887562144641994E-2,4.0147060304434538E-2,4.0249769976314492E-2,3.9650280823016144E-2,3.8982361125653307E-2,3.9857445375108519E-2,4.0328440398100587E-2,4.0287964476511118E-2,4.0322067269434395E-2,3.9435596418906212E-2,4.0283770274603274E-2,4.0294005450596741E-2,4.0233931738166799E-2,4.0059406531483613E-2,4.0325633920690336E-2,4.0288000228617608E-2,4.0326142277927149E-2,4.0034782686502596E-2,4.0317868738730694E-2,4.0282887757007148E-2,3.963405738518562E-2,3.9869034378848853E-2,4.0327773669698912E-2,4.0137240260517223E-2,4.0287473847075456E-2,3.9858123963037007E-2,4.0318074613928098E-2,3.9893185637028213E-2,4.0173915526362465E-2,4.0217497897543746E-2,4.0293775902136918E-2,4.0204471403744078E-2,3.9616413607237506E-2,4.0181219922428318E-2,4.0225541745877363E-2,3.9596943128507915E-2,3.9981781875828258E-2,3.997790539155878E-2,4.0023353639215963E-2,4.0244998738374942E-2,4.0324419198892347E-2,4.0227890502334399E-2,4.0258450895034457E-2,3.9980769532089386E-2,3.9785422040948371E-2,3.9978522694611843E-2,3.9499049509711129E-2,3.9710752768965414E-2,4.0072553317389258E-2,3.9338592481958881E-2,4.0194157710677379E-2,4.0327517573884031E-2,4.0269487884600746E-2,4.0327897673731558E-2,4.0311561214508962E-2,4.0301370119509378E-2,3.9663359418339927E-2,4.0126309993451771E-2,4.0309221884357732E-2,4.0328446237127301E-2,4.0223495335304567E-2,4.0328407070721446E-2,4.0320987593673439E-2,4.0042918978811272E-2,4.0183979465919992E-2,4.032690407460187E-2,3.9323494513129345E-2,3.9847543483705221E-2,4.0307556048795067E-2,4.0328230769850579E-2,4.0325801983332639E-2,4.0127294587629467E-2,4.0319293680392623E-2,4.0300640685870248E-2,4.0292029758203826E-2,4.0327651275715547E-2,4.0257760770759626E-2]
[null,7,{"$f":"CAPEX!M30","v":3.3758490730051473E-2},{"$f":"OPEX!R30","v":3.3522809134171966E-2},3.3664218091699671E-2,3.4397133962674478E-2,0.85791085839085934,null,3.4397133962674478E-2,3.4449681750893905E-2,3.3942526427550572E-2,4.5460753512390623E-4,null,null,null,null,null,null,null,null,null,null,null,3.4034058492692087E-2,3.4528893384275734E-2,3.3895439468585004E-2,3.3316792919333607E-2,3.3802228945482161E-2,3.420082086498677E-2,3.2547972648430783E-2,3.3017915779681731E-2,3.4380577386642561E-2,3.4406197027644088E-2,3.2601612176174695E-2,3.456699376450334E-2,3.4363763486032727E-2,3.4561252657823761E-2,3.4413718543748778E-2,3.3850431431399805E-2,3.3733964081077032E-2,3.3930039331634035E-2,3.4284518920761731E-2,3.4473214401401324E-2,3.3859017896250294E-2,3.3779232407846381E-2,3.4539849404182983E-2,3.4493513085029764E-2,3.4300725319242956E-2,3.4125350328496229E-2,3.4555892688414705E-2,3.4507588795821026E-2,3.4505484714879943E-2,3.3659351294554489E-2,3.3241833458443885E-2,3.3507206724715383E-2,3.4566864587367817E-2,3.4026893775046356E-2,3.3987703151319194E-2,3.2986323412899102E-2,3.4389916955826147E-2,3.3765338531450299E-2,3.4011466931835585E-2,3.3572136728539988E-2,3.4409436193967115E-2,3.3852978744481323E-2,3.4029993165870798E-2,3.4557953424918367E-2,3.4501048624848658E-2,3.3715715849481812E-2,3.43126182241845E-2,3.4013440983562362E-2,3.190571440478595E-2,3.3851257276262946E-2,3.4491113717492174E-2,3.4264956153281075E-2,3.4193775622808766E-2,3.3276181564355772E-2,3.2872513892252313E-2,3.4559938227608895E-2,3.425429104687825E-2,3.2952689186756035E-2,3.4561829772409292E-2,3.444541581189374E-2,3.4447763289617017E-2,3.4417850730024784E-2,3.3032505438954397E-2,3.3784081628547527E-2,3.4173576805463027E-2,3.3092003551252393E-2,3.4446032298738112E-2,3.4528740610360792E-2,3.4447391851701786E-2,3.4566989602951119E-2,3.4546079834086293E-2,3.4378647382003788E-2,3.4562118521586388E-2,3.4234258200764769E-2,3.3724112752664431E-2,3.3144300956592258E-2,3.3620744486872481E-2,3.3898600455448555E-2,3.3954745722907763E-2,3.4554061432981245E-2,3.4325200546309824E-2,3.338219449308602E-2,3.3661076362969986E-2,3.4182304556548325E-2,3.3653274805170573E-2,3.3824515250200478E-2,3.2369701744087022E-2,3.4250144939164312E-2,3.358955874601998E-2,3.4560928308553111E-2,3.1881118906602612E-2,3.3922565845964606E-2,3.3637620218919723E-2,3.356526173922799E-2,3.4324094016758601E-2,3.3474266863571689E-2,3.3958237028575901E-2,3.3995789006494373E-2,3.3719901238871045E-2,3.4105324791867238E-2]
[null,8,{"$f":"CAPEX!M31","v":3.0221995294793465E-2},{"$f":"OPEX!R31","v":2.7088495148693895E-2},2.8968595236353638E-2,2.9599281003381855E-2,0.88751013939424117,null,2.9599281003381855E-2,2.9016621221207069E-2,2.8025346563445224E-2,1.5739344399366313E-3,null,null,null,null,null,null,null,null,null,null,null,2.801940462667114E-2,2.9321113114608052E-2,2.7750063802631789E-2,2.6748863536304707E-2,2.757730568083076E-2,2.8371222548561528E-2,2.5579605685752058E-2,2.6278782799389076E-2,2.8811830764098923E-2,2.8884131948968699E-2,2.5657381195306368E-2,2.9685659674982233E-2,2.8766161762027558E-2,2.9774961001278095E-2,2.8906074519132914E-2,2.7665913730206378E-2,2.7454235034369834E-2,2.7815767854229453E-2,2.856522047640972E-2,2.909550477609572E-2,2.7681858110688424E-2,2.7535543904875358E-2,2.9378704207399325E-2,2.9169545402536107E-2,2.8604700417396656E-2,2.8207342712561929E-2,2.9485577270955899E-2,2.9978810137745195E-2,2.9216807233008801E-2,2.7322614749731682E-2,2.6628698658454696E-2,2.7062239130124413E-2,2.9691161697178826E-2,2.800505152659662E-2,2.792743798055446E-2,2.6230393307882037E-2,2.8837780902032616E-2,2.7510464409661983E-2,2.7974322572428822E-2,2.7172146700142782E-2,2.8893538203466969E-2,2.7670638658136942E-2,2.8011254088042295E-2,2.9503293061096211E-2,2.9198921348370866E-2,2.7421778665947097E-2,2.8634147781079342E-2,2.7978241571112554E-2,2.4680338489679338E-2,2.7667445082151684E-2,2.9160431676196731E-2,2.8518478753927715E-2,2.8355534496065909E-2,2.668355559106439E-2,2.6057872188864548E-2,2.9522106498180174E-2,2.8493385832664732E-2,2.617912019262188E-2,2.9542339251085577E-2,2.9002948182520232E-2,2.901045102834374E-2,2.8918284121408285E-2,2.6301206169043669E-2,2.7544323738985865E-2,2.8311028171524196E-2,2.6393168281299693E-2,2.9004913605383591E-2,2.9320361319022714E-2,2.9009260440633556E-2,2.9636364070479169E-2,2.9415774967972656E-2,2.8806522110717148E-2,2.9766851385883804E-2,2.8446937939553288E-2,2.7436691288465275E-2,2.6474713918422505E-2,2.7255583986844148E-2,2.7756028577442693E-2,2.7863266353499953E-2,2.9470995072775265E-2,2.8665775165553735E-2,2.6855111631680924E-2,2.7325626316778085E-2,2.8330175248939649E-2,2.7312018000088058E-2,2.7618087732974844E-2,2.5324348294924821E-2,2.8483700986922815E-2,2.7201933796899991E-2,2.9777830016082845E-2,2.4646927523063973E-2,2.7801497378594178E-2,2.7284798774808869E-2,2.7160427747197579E-2,2.8662973340125793E-2,2.7007114158896488E-2,2.7870019451714367E-2,2.7943331179674975E-2,2.7429207098950258E-2,2.8165250776862868E-2]
[null,9,{"$f":"CAPEX!M32","v":2.6659700129555174E-2},{"$f":"OPEX!R32","v":2.1275933171386787E-2},2.4506193346287817E-2,2.5039726547378269E-2,0.91254986594161946,null,2.5039726547378269E-2,2.3887462432863982E-2,2.2573307473305406E-2,2.4664190740728634E-3,null,null,null,null,null,null,null,null,null,null,null,2.2477262618589944E-2,2.4361907280793415E-2,2.212091388736127E-2,2.0856099985217501E-2,2.1896390337175064E-2,2.2956117578576372E-2,1.9467629349635598E-2,2.028810952082653E-2,2.3582847153259031E-2,2.3689268752032894E-2,1.9557590251859464E-2,2.4981382914698199E-2,2.351620703075195E-2,2.5146709104299527E-2,2.3721799752622744E-2,2.2011177187326741E-2,2.1738199946926988E-2,2.220710615226416E-2,2.3227851301702816E-2,2.4007626577187517E-2,2.2031914475341016E-2,2.1842552760383521E-2,2.4455307419068113E-2,2.4122048749401027E-2,2.3283917420549995E-2,2.2731001606569389E-2,2.4632518755252061E-2,2.5560389811006598E-2,2.4195986164414589E-2,2.1570538027967889E-2,2.0709530180782375E-2,2.1243168623476215E-2,2.4991367383657068E-2,2.2458064402587775E-2,2.2354670841537812E-2,2.023043142886195E-2,2.3620911012850986E-2,2.1810300228845836E-2,2.2417044562799006E-2,2.1380683291381031E-2,2.3703200349434819E-2,2.2017319783283709E-2,2.2466357717677118E-2,2.4662435846235408E-2,2.4167918981304479E-2,2.1696713555357048E-2,2.3325916666410946E-2,2.2422269820066346E-2,1.844865751072049E-2,2.2013167762110451E-2,2.4107873855541702E-2,2.3161820264711946E-2,2.2934400343890948E-2,2.0776319142143937E-2,2.0025918875400416E-2,2.4694390544436284E-2,2.3126523089040601E-2,2.0169468625283231E-2,2.4728975401146797E-2,2.3866805299228785E-2,2.3878134486430024E-2,2.3739949845811459E-2,2.0314885059955722E-2,2.1853857660241862E-2,2.2872986529410756E-2,2.0425018251750922E-2,2.3869771640182141E-2,2.4360696888044677E-2,2.3876335735172286E-2,2.4892970923584896E-2,2.4516173507483252E-2,2.3575078234112985E-2,2.5131386489538207E-2,2.3061457021283756E-2,2.171576340368582E-2,2.052311803589376E-2,2.1485728304212776E-2,2.2128719889844387E-2,2.2269703921278815E-2,2.4608015506167053E-2,2.3371201768333179E-2,2.0986530721197313E-2,2.1574357335845711E-2,2.2899372004041137E-2,2.1557105270219843E-2,2.1949126000284997E-2,1.9174518573863465E-2,2.3112927462413686E-2,2.141811884183073E-2,2.5152146084058819E-2,1.841150337845068E-2,2.2188346872783423E-2,2.1522645203105265E-2,2.1365974947106101E-2,2.3367182520782199E-2,2.1174552158674968E-2,2.2278623789801395E-2,2.2375786240523464E-2,2.1706200374821731E-2,2.267377918504827E-2]
[null,10,{"$f":"CAPEX!M33","v":2.3172847390537182E-2},{"$f":"OPEX!R33","v":1.6242453012361251E-2},2.0400689639266813E-2,2.0844840433879703E-2,0.93339470637549915,null,2.0844840433879703E-2,1.9220060206398545E-2,1.7741786004838812E-2,3.1030544290408905E-3,null,null,null,null,null,null,null,null,null,null,null,1.7569819166057307E-2,1.9805014181610694E-2,1.7169533938149489E-2,1.5792339968957878E-2,1.6920275070567634E-2,1.8117476219291349E-2,1.434767771969183E-2,1.5193529074280612E-2,1.8853383826785305E-2,1.8980763422353698E-2,1.4439366045407421E-2,2.0600175836768927E-2,1.8773999034692838E-2,2.0819933821239187E-2,1.9019852958458219E-2,1.7047431837870906E-2,1.6745960918874384E-2,1.7265816036620876E-2,1.8433696376856913E-2,1.9366528259385313E-2,1.707046507413747E-2,1.6860831118985897E-2,1.9922411643089478E-2,1.9507024006022652E-2,1.8499468184674992E-2,1.7858554811868221E-2,2.0147431065792382E-2,2.1388181337751024E-2,1.9598365352338356E-2,1.6562347753012147E-2,1.5636727934117085E-2,1.6207085848898132E-2,2.0613345119094326E-2,1.7548101828418778E-2,1.7431444078243374E-2,1.5133345190862601E-2,1.8898857215807925E-2,1.6825278994836719E-2,1.7501758780217442E-2,1.6355803058619629E-2,1.8997494911248206E-2,1.7054252549485366E-2,1.7557481184894204E-2,2.0185729118889099E-2,1.9563638963726555E-2,1.6700419784237683E-2,1.8548860340532131E-2,1.7507657657657542E-2,1.3326295638980582E-2,1.7049641982203701E-2,1.9489563060780771E-2,1.8356470283132559E-2,1.80923804366129E-2,1.5707541355512628E-2,1.4920845257788548E-2,2.0226738821034259E-2,1.8315291712775288E-2,1.5069855601457297E-2,2.0271246338048284E-2,1.9194988773847295E-2,1.9208735094827348E-2,1.9041693792106563E-2,1.5221506122560067E-2,1.6873303006031546E-2,1.8021549697448239E-2,1.5336838405404027E-2,1.9198587097339771E-2,1.9803497997530225E-2,1.9206551949432594E-2,2.0484104875743991E-2,1.999935307968994E-2,1.8844114293697239E-2,2.0799409475830768E-2,1.8239569074526611E-2,1.6721322629626875E-2,1.5439920681495922E-2,1.6469904824554096E-2,1.7178239942649269E-2,1.7335953449644437E-2,2.0116132007277597E-2,1.8602235875675097E-2,1.5931473712738075E-2,1.6566517635516767E-2,1.8051956286950683E-2,1.6547686690138536E-2,1.6978622854405753E-2,1.4050677642877846E-2,1.8299449643106636E-2,1.6396416162623106E-2,2.082722457880468E-2,1.3289631749749902E-2,1.7244832148778109E-2,1.6510108856578283E-2,1.6339861333152749E-2,1.8597493526012365E-2,1.6133152344588033E-2,1.7345962345657547E-2,1.7455227148021463E-2,1.6710827516033713E-2,1.7793159051500487E-2]
[null,11,{"$f":"CAPEX!M34","v":1.9847031444803685E-2},{"$f":"OPEX!R34","v":1.2052409634564934E-2},1.6729182720708183E-2,1.7093399809934674E-2,0.95048810618543378,null,1.7093399809934674E-2,1.5114751821497593E-2,1.3611003624309942E-2,3.4823961856247313E-3,null,null,null,null,null,null,null,null,null,null,null,1.338229250803355E-2,1.5753319042426373E-2,1.2975685483751481E-2,1.1613028412586246E-2,1.2724962490173996E-2,1.3946840326527144E-2,1.023998869666512E-2,1.1037138368801431E-2,1.4721432570535981E-2,1.4857487847897647E-2,1.0325490128833997E-2,1.6646006410422763E-2,1.4636945880573637E-2,1.6898406835210985E-2,1.4899362162390101E-2,1.2852632708178312E-2,1.2550725472397028E-2,1.3073036549445636E-2,1.4277355018751258E-2,1.5273322986446129E-2,1.2875810821653455E-2,1.2665443868706376E-2,1.5883235863171238E-2,1.5426242127488042E-2,1.434653372718433E-2,1.3678717814645096E-2,1.6134005623643935E-2,1.7564409186302164E-2,1.5526097933375562E-2,1.2368157946957637E-2,1.1462433867633745E-2,1.2017679999821099E-2,1.6661057263402047E-2,1.3360104186519291E-2,1.3241169907935092E-2,1.0979793803932918E-2,1.4769933467628267E-2,1.2629897132439769E-2,1.3312805729275765E-2,1.2163955620720481E-2,1.4875404212883806E-2,1.2859494657207027E-2,1.3369685128728555E-2,1.6176922708668884E-2,1.5488093359095704E-2,1.2505351930483948E-2,1.4398584409495719E-2,1.3318822471637022E-2,9.302188532645984E-3,1.285485606157085E-2,1.5407193106928082E-2,1.4196321320008152E-2,1.3920755444369496E-2,1.1530881552114189E-2,1.077809162371714E-2,1.6222956575121749E-2,1.4153196810665883E-2,1.0919404387957674E-2,1.6273009096412425E-2,1.5087693859790429E-2,1.5102526311503597E-2,1.4922784249364968E-2,1.1063828555092005E-2,1.2677922730010345E-2,1.3847246418623692E-2,1.1174077832036357E-2,1.5091575779811984E-2,1.5751645172381017E-2,1.5100170175271781E-2,1.6513749706812145E-2,1.5968719002779606E-2,1.4711555314520631E-2,1.6874719658215621E-2,1.4074047691085294E-2,1.2526170307741705E-2,1.1272920438680795E-2,1.2276611751997122E-2,1.2984476522728052E-2,1.3144131452560114E-2,1.6098983497883714E-2,1.4454930124966549E-2,1.1748241400232212E-2,1.2372293200140527E-2,1.3878782302071964E-2,1.2353622634714026E-2,1.2783485832899693E-2,9.9645268615384183E-3,1.413662164439923E-2,1.2204011426337103E-2,1.6906826904144807E-2,9.2690211486046899E-3,1.3051795552904354E-2,1.2316395487391401E-2,1.214824552339145E-2,1.4449919770919832E-2,1.1945193338312269E-2,1.3154289340220723E-2,1.3265382547311633E-2,1.2515716005938746E-2,1.3611345773465931E-2]
[null,12,{"$f":"CAPEX!M35","v":1.6749572573993999E-2},{"$f":"OPEX!R35","v":8.6927144217626671E-3},1.3526829313101466E-2,1.3821326807756889E-2,0.96430943299319072,null,1.3821326807756889E-2,1.1617397453720434E-2,1.0195716989023312E-2,3.6256098187335776E-3,null,null,null,null,null,null,null,null,null,null,null,9.9319174238426729E-3,1.2260326012810092E-2,9.5481333568314466E-3,8.2933522503102035E-3,9.3136476067389833E-3,1.0472077005578709E-2,7.0772846275385451E-3,7.7774111511098674E-3,1.1227382815051137E-2,1.1361790517624841E-2,7.1515963194677835E-3,1.3180560131242032E-2,1.1144184730289107E-2,1.3445606866907964E-2,1.1403264567622962E-2,9.4328444382436073E-3,9.1516594224716093E-3,9.6396233900504051E-3,1.0792325211006816E-2,1.1775910964268044E-2,9.4545298749855004E-3,9.2582243722471227E-3,1.2392654837889365E-2,1.1929481460872995E-2,1.0859736065385586E-2,1.0214469371849954E-2,1.2649588520689046E-2,1.4156195057500313E-2,1.2030141694240439E-2,8.9827714216918694E-3,8.1576137066506228E-3,8.6609674362467162E-3,1.3196302625523404E-2,9.9108617961330726E-3,9.7982215169620489E-3,7.7265013034317409E-3,1.1275235691781805E-2,9.2251675097348319E-3,9.8660214903181533E-3,8.794890643181584E-3,1.1379529448875879E-2,9.439263012776599E-3,9.9199520361030902E-3,1.2693762754298446E-2,1.1991795428248865E-2,9.1096050210606478E-3,1.0910544274438019E-2,9.8717222430303349E-3,6.2746838597332842E-3,9.434923998255575E-3,1.1910313136781451E-2,1.0713530796705685E-2,1.0446929584179129E-2,8.2192370358817966E-3,7.5481024625524296E-3,1.2741211631355982E-2,1.067167183269207E-2,7.6729794226480554E-3,1.2792881303440282E-2,1.1590423180248676E-2,1.1605207102324166E-2,1.1426484801350226E-2,7.8011351409959942E-3,9.2698369435297717E-3,1.0376161794126209E-2,7.8993254021553876E-3,1.1594291777412285E-2,1.2258624499152057E-2,1.160285824496083E-2,1.3042560301200476E-2,1.2480014199515223E-2,1.1217645742720384E-2,1.3420637134164698E-2,1.059497843123035E-2,9.1288938752183656E-3,7.9876214352565186E-3,8.8984092481795111E-3,9.5563849140973319E-3,9.7065954136415535E-3,1.2613584666869659E-2,1.096563015225875E-2,8.415722035925069E-3,8.9865872764410808E-3,1.0406503715075158E-2,8.9693622951831E-3,9.3682340131853691E-3,6.839159070884452E-3,1.0655596698690113E-2,8.8316600246463022E-3,1.3454487684748238E-2,6.2467198622708636E-3,9.6196399820347583E-3,8.9350443829869473E-3,8.7804807896076625E-3,1.0960728231353519E-2,8.5948060214417147E-3,9.7161751006608101E-3,9.8211224608424508E-3,9.119206244823222E-3,1.0150044121540741E-2]
[null,13,{"$f":"CAPEX!M36","v":1.392848609437931E-2},{"$f":"OPEX!R36","v":6.0939123542058989E-3},1.0794656598309946E-2,1.1029670972357594E-2,0.97533910396554835,null,1.1029670972357594E-2,8.7272662367503182E-3,7.4599309563368544E-3,3.5697400160207395E-3,null,null,null,null,null,null,null,null,null,null,null,7.1824901106336825E-3,9.3360895288927288E-3,6.8410537744876751E-3,5.7517546817605625E-3,6.6343333913278487E-3,7.6695290153836063E-3,4.7367794852227457E-3,5.3161150960931974E-3,8.3632423028180587E-3,8.4882440595111242E-3,4.7976114817852092E-3,1.0226861043267638E-2,8.2861024294679994E-3,1.0487773179116266E-2,8.5269109271760655E-3,6.7392363737324755E-3,6.4923680446682137E-3,6.9221002318203073E-3,7.961854279284461E-3,8.8763558835040276E-3,6.7583613312136911E-3,6.5856832671759196E-3,9.4627641408031298E-3,9.0214279951597205E-3,8.0237262579667956E-3,7.4363114645109767E-3,9.710067796599723E-3,1.1197287620244719E-2,9.1168563878025553E-3,6.34509131752891E-3,5.6364383196064478E-3,6.0665564448758999E-3,1.0242302607126623E-2,7.1636584503455281E-3,7.0631113503068039E-3,5.273525277808837E-3,8.4076923843899656E-3,6.5567045835073657E-3,7.1235927247985447E-3,6.1821383918797988E-3,8.5047768265966179E-3,6.7448958017500222E-3,7.1717871350320947E-3,9.7527668220110421E-3,9.0804714970356727E-3,6.4556246892024461E-3,8.0704376960330608E-3,7.1286835634965405E-3,4.0900590672166073E-3,6.7410698591029248E-3,9.0032863776450152E-3,7.8896834858284241E-3,7.6466867872909718E-3,5.6887283383431075E-3,5.1248501781043041E-3,9.7986904425457731E-3,7.8514087480638824E-3,5.228827827244549E-3,9.8487692146767575E-3,8.701961370472272E-3,8.7158279674214127E-3,8.5485791214812128E-3,5.3359864585510479E-3,6.595870023677221E-3,7.5824940225741305E-3,5.4183964569397012E-3,8.7055893716661351E-3,9.334463776406567E-3,8.7136244706763188E-3,1.0091795864652238E-2,9.5466488803286065E-3,8.3542049366480253E-3,1.0463107985451281E-2,7.7814001555015231E-3,6.4724717733114605E-3,5.4927288514301951E-3,6.2718065127934947E-3,6.8483544546469833E-3,6.9815657851827941E-3,9.6753055996431376E-3,8.1211576060845579E-3,5.8561408560410403E-3,6.3484105736147812E-3,7.6100009879352427E-3,6.333430319769298E-3,6.6823277059840621E-3,4.5429226096774201E-3,7.8367221386617114E-3,6.2139555671773608E-3,1.0496549971950949E-2,4.0678733063311129E-3,6.90437928687734E-3,6.3036080471980541E-3,6.1696790974507029E-3,8.1166410048656695E-3,6.0096326109096232E-3,6.9900812998728986E-3,7.0835269036649585E-3,6.4640092718469084E-3,7.3782548374902645E-3]
[null,14,{"$f":"CAPEX!M37","v":1.1412902729584232E-2},{"$f":"OPEX!R37","v":4.1523720445292827E-3},8.5086904555622522E-3,8.6939362337088433E-3,0.98403304019925719,null,8.6939362337088433E-3,6.4078030127482201E-3,5.3334134567568567E-3,3.3605227769519866E-3,null,null,null,null,null,null,null,null,null,null,null,5.061232967409522E-3,6.956023427548942E-3,4.772477555670695E-3,3.873969675385973E-3,4.5992708045636691E-3,5.4787745780318633E-3,3.0700750537336475E-3,3.5247996520820107E-3,6.0846908848699024E-3,6.1952469860015917E-3,3.1172879792215782E-3,7.7756288486399532E-3,6.0166736035013966E-3,8.0196311444166793E-3,6.2295296065041994E-3,4.6870128847605668E-3,4.4810385073041662E-3,4.8407195882314048E-3,5.7325171383570241E-3,6.5411500933953712E-3,4.703043477863638E-3,4.558687573009099E-3,7.0713115181998062E-3,6.6714664342264994E-3,5.7865203343813454E-3,5.278015648882692E-3,7.2975956320499189E-3,8.6922544963383523E-3,6.7574903540800462E-3,4.3590074087282091E-3,3.7809567665784893E-3,4.1299818847380532E-3,7.7900198822551375E-3,5.0452210457307273E-3,4.9598981239367462E-3,3.4909902344324945E-3,6.1239564426725486E-3,4.5345467224163459E-3,5.0111876791604903E-3,4.2247368639848678E-3,6.2099003189065574E-3,4.6917555353846582E-3,5.0521313689977877E-3,7.3368273881808527E-3,6.7246629696557413E-3,4.4505337505426372E-3,5.8273595638286121E-3,5.0155095285769596E-3,2.5763112440946468E-3,4.6885492605879594E-3,6.6551397553137222E-3,5.6696558234499445E-3,5.4590454049171008E-3,3.8230817032728344E-3,3.3734325506669855E-3,7.3790751078026068E-3,5.6363755646495406E-3,3.455571430345401E-3,7.4252082480824296E-3,6.3852284187675967E-3,6.3975967794427649E-3,6.2487583224414764E-3,3.5405944934859828E-3,4.5671795194260623E-3,5.403677796115558E-3,3.606234922970155E-3,6.3884639360308644E-3,6.9545465418187555E-3,6.3956310227189636E-3,7.6500189183666308E-3,7.1478871897679985E-3,6.0767140594282388E-3,7.996487943743625E-3,5.5756054700511473E-3,4.4645154727709019E-3,3.6656289551033404E-3,4.2985239421561502E-3,4.7786171156286262E-3,4.8909093534520555E-3,7.2656914212689229E-3,5.8717699410437947E-3,3.9585237608204026E-3,4.3617506347565704E-3,5.4273892769219675E-3,4.3493726724290116E-3,4.6393742999774968E-3,2.9204823281961776E-3,5.6236159807584226E-3,4.2508913868667163E-3,8.0278702179793215E-3,2.5596467735816276E-3,4.8257823318279503E-3,4.3247507971857346E-3,4.2145032850607307E-3,5.86781239395199E-3,4.0834638376749119E-3,4.8981047941388479E-3,4.9771994309590617E-3,4.4574912360913869E-3,5.2282726799551199E-3]
[null,15,{"$f":"CAPEX!M38","v":9.2146815629372946E-3},{"$f":"OPEX!R38","v":2.7501449006550431E-3},6.6288668980243942E-3,6.7731863574251022E-3,0.99080622655668227,null,6.7731863574251022E-3,4.5983458249564211E-3,3.7273592213768357E-3,3.0458271360482665E-3,null,null,null,null,null,null,null,null,null,null,null,3.4751773637879415E-3,5.0709590494721129E-3,3.2417621504571216E-3,2.5339480004785268E-3,3.1030935615165194E-3,3.8174823559952286E-3,1.9269220158212742E-3,2.2670194394824828E-3,4.3238443568597608E-3,4.417423918914024E-3,1.9618172147698749E-3,5.7931312599372869E-3,4.2664510428568232E-3,6.0116506035251104E-3,4.4465152295581623E-3,3.1732117004836563E-3,3.0090297600618415E-3,3.2966754437076754E-3,4.0281759757742714E-3,4.7125149212693847E-3,3.1860508099944441E-3,3.0707514769670206E-3,5.1714248437087261E-3,4.8245812108357686E-3,4.073271985221838E-3,3.6522047448513564E-3,5.3696873147509559E-3,6.6222464079148521E-3,4.8988225115451315E-3,2.9124571188075764E-3,2.4623738699515343E-3,2.7326506744642411E-3,5.805974930738248E-3,3.4621621339786944E-3,3.3929492469723156E-3,2.2414326188378245E-3,4.3570392003584027E-3,3.0515399073564663E-3,3.4345260661569851E-3,2.8068116343229195E-3,4.4298541288297962E-3,3.1770092393208957E-3,3.4677781381096755E-3,5.4042043109380272E-3,4.8704667357697112E-3,2.9848397657116356E-3,4.1074340296569957E-3,3.4380334301795813E-3,1.5681878921625634E-3,3.1744418245942627E-3,4.8105144790377878E-3,3.9757948570581965E-3,3.8011839089419305E-3,2.4947478628297454E-3,2.1528330880242349E-3,5.4414220048214093E-3,3.9481120471803362E-3,2.2146782081381195E-3,5.4821183030452749E-3,4.5790686374845889E-3,4.5896285618165812E-3,4.4628472639183644E-3,2.2789889203161536E-3,3.0775142712312119E-3,3.7555093000359815E-3,2.3288403271377782E-3,4.5818306470680852E-3,5.0696744470747884E-3,4.5879499319020807E-3,5.6812645069571803E-3,5.2383594908330848E-3,4.3171063723704455E-3,5.9908558787659149E-3,3.8976508756609378E-3,2.9959230909864971E-3,2.3740972180549824E-3,2.8647878784370303E-3,3.2466961495480804E-3,3.3371618149127418E-3,5.3416484221411225E-3,4.1446405476916739E-3,2.5993012078958369E-3,2.9146222527524366E-3,3.7750579341089244E-3,2.9048548770405089E-3,3.1351090951097257E-3,1.8170230537111192E-3,3.9375075375742306E-3,2.8273393510185861E-3,6.019057068656011E-3,1.5562877102994136E-3,3.2846423105737138E-3,2.8854421560309527E-3,2.7987864325071726E-3,4.1413225455277074E-3,2.696363579574609E-3,3.3429730054581135E-3,3.4069645256743011E-3,2.9903541131666958E-3,3.6114504998437107E-3]
[null,16,{"$f":"CAPEX!M39","v":7.330887625968752E-3},{"$f":"OPEX!R39","v":1.7704112400568853E-3},5.1066970716040052E-3,5.2178768210294638E-3,0.99602410337771174,null,5.2178768210294638E-3,3.2251926220606144E-3,2.5474266490680118E-3,2.670450171961452E-3,null,null,null,null,null,null,null,null,null,null,null,2.3250750515722749E-3,3.6170308252904898E-3,2.1440492751377128E-3,1.6096253362403521E-3,2.0375813558024046E-3,2.5944751444156948E-3,1.1711933697928522E-3,1.4143496806834121E-3,3.0010226747791374E-3,3.0771539048787028E-3,1.1958313205295489E-3,4.229372082670357E-3,2.9544812650909944E-3,4.41775166692951E-3,3.1008825432994962E-3,2.0913146891079802E-3,1.9658326897256957E-3,2.1864355794629017E-3,2.7625073630222095E-3,3.319178261693965E-3,2.101176422207798E-3,2.0128683018971845E-3,3.7012528761007726E-3,3.4118523978649376E-3,2.7986841200758777E-3,2.4638309140311305E-3,3.8683865776536742E-3,4.9514402555317638E-3,3.4734729812351765E-3,1.8925775088828192E-3,1.5569031817097357E-3,1.7573171829478481E-3,4.2404053460356767E-3,2.3149226364720952E-3,2.2610484806859944E-3,1.3958289246848883E-3,3.027993484425374E-3,1.9982100331646432E-3,2.2933879551614374E-3,1.812923731940597E-3,3.0872891847159361E-3,2.0942308517013972E-3,2.3193025171605987E-3,3.897608507524675E-3,3.44991643176172E-3,1.9474442921988456E-3,2.8261384356622183E-3,2.2961192708870937E-3,9.2242036414254811E-4,2.0922592446653938E-3,3.4001971826067008E-3,2.7205793418611122E-3,2.5815457650968866E-3,1.5807181291501258E-3,1.331975262495287E-3,3.9291577996074583E-3,2.6984614955107952E-3,1.3765012641922705E-3,3.9637043692235686E-3,3.2093663706027047E-3,3.2180343465166173E-3,3.1142166524665889E-3,1.4230258567134036E-3,2.0180320907594975E-3,2.5453661564387221E-3,1.4592438544532313E-3,3.2116331678791205E-3,3.6159559905780429E-3,3.2166562144357279E-3,4.1334811190768678E-3,3.757541436109331E-3,2.9955527429722157E-3,4.3997648215213254E-3,2.6582171108479901E-3,1.955866232118251E-3,1.4922381911984322E-3,1.8565729257209839E-3,2.147852557827741E-3,2.217766350993204E-3,3.8446759791041555E-3,2.8560871754584175E-3,1.6579887203229226E-3,1.8942152842068513E-3,2.5608412639979315E-3,1.8868286146059658E-3,2.062089480165015E-3,1.0940896332782332E-3,2.6899962455049433E-3,1.8283609243539465E-3,4.4241610930297361E-3,9.1431736747898268E-4,2.1771367186341328E-3,1.8721604077017958E-3,1.8068939572462835E-3,2.8534143929661677E-3,1.7302033092803989E-3,2.222268950369847E-3,2.2719420728851089E-3,1.9516338241646551E-3,2.4317781998160906E-3]
[null,17,{"$f":"CAPEX!M40","v":5.7467831258409463E-3},{"$f":"OPEX!R40","v":1.1077761303389204E-3},3.8911803276401357E-3,3.9758966222881789E-3,0.99999999999999989,null,3.9758966222881789E-3,2.2109108733681039E-3,1.7032979540423394E-3,2.2725986682458395E-3,null,null,null,null,null,null,null,null,null,null,null,1.5157805584787335E-3,2.5243371318466237E-3,1.3807172138543089E-3,9.9297318320086016E-4,1.302114710194886E-3,1.7198907461905371E-3,6.8935414607793738E-4,8.559316676281859E-4,2.0343992780883276E-3,2.0941078479535598E-3,7.0601035941953122E-4,3.0256807262686175E-3,1.9980201964648714E-3,3.1825636456406289E-3,2.1127681935203708E-3,1.3417054075981298E-3,1.2495075504948844E-3,1.4121843818404808E-3,1.8489722347007308E-3,2.2855337147618523E-3,1.3489891532944558E-3,1.2839612094171339E-3,2.5924810538874338E-3,2.3594628610668611E-3,1.8769335768730247E-3,1.6204589158764035E-3,2.7284902596706284E-3,3.6333819436746469E-3,2.4088075006804136E-3,1.1961069444108433E-3,9.5570651872867922E-4,1.0983639251468513E-3,3.0348359317000193E-3,1.5081600669303811E-3,1.4678115118495869E-3,8.4307876654158393E-4,2.0555237548648196E-3,1.2732102465178492E-3,1.4920136614661472E-3,1.138409372194173E-3,2.1020753860214771E-3,1.3438586813835818E-3,1.5114469891165416E-3,2.7523753943118241E-3,2.3899262745622997E-3,1.2360731213269113E-3,1.8981927925174941E-3,1.4940602267504938E-3,5.2431307323466312E-4,1.3424028086888977E-3,2.3501463670272597E-3,1.8166404541157765E-3,1.7100135260853457E-3,9.7251633408962314E-4,7.9896808117878347E-4,2.7781975117112593E-3,1.7996174331797196E-3,8.2969375555411141E-4,2.8065138820109101E-3,2.1983805365195985E-3,2.2052420796964296E-3,2.1232646271103113E-3,8.6196160743722753E-4,1.2877514874485038E-3,1.6824172643579226E-3,8.8719379348264297E-4,2.2001746282645945E-3,2.5234692158711742E-3,2.2041509482877753E-3,2.9462890735824192E-3,2.6381721249411892E-3,2.0301188510414938E-3,3.1675323561788844E-3,1.7687016328774004E-3,1.2422236624447236E-3,9.1026418915415256E-4,1.1699787596695784E-3,1.3835367273678973E-3,1.4355065772131748E-3,2.709132720275116E-3,1.9214221567004223E-3,1.0273256820457386E-3,1.1972973287188147E-3,1.6942133009367581E-3,1.1919297556507063E-3,1.320152062486619E-3,6.3757602713433237E-4,1.7931081456056791E-3,1.1495609121518989E-3,3.1879225097780949E-3,5.1904054198468512E-4,1.4052726304231405E-3,1.1812807848502478E-3,1.1340575998259931E-3,1.9193474172894771E-3,1.0789088903814424E-3,1.4388625810496569E-3,1.4759579012965358E-3,1.2391322136601167E-3,1.5961919371584449E-3]
[]
[null,null,null,null,null,null,null,"STDEV Modelled PR09 - PR19",null,{"$f":"STDEV(C48:E63)","v":7.1711288269338924}]
[null,null,null,null,null,null,null,"StDEV Modelled PR09-PR14, Actual PR14-PR19",null,{"$f":"STDEV(C48:E63,I48:I63)","v":6.6104774939797428}]
[null,"Simulated historical transitions"]
["Old code","New code","PR99-PR04","PR04-PR09","PR09-PR14",null,"PR14 Totex ranking","PR19 Totex ranking","PR14-PR19"]
[{"$f":"B48","v":"PRT"},"PRT",{"$f":"INDEX($B$8:$B$42,COUNTIF($G$8:$G$42,\"<=\"&RAND())+1)","v":6},-3,-14,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B48,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":3},{"$f":"VLOOKUP(B48,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":1},{"$f":"H48-G48","v":-2}]
[{"$f":"B49","v":"YKY"},"YKY",1,-4,-3,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B49,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":10},{"$f":"VLOOKUP(B49,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":2},-8]
["SWB","SWB",1,5,-1,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B50,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":2},{"$f":"VLOOKUP(B50,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":4},2]
["WSX","WSX",-15,-6,-1,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B51,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":13},{"$f":"VLOOKUP(B51,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":3},-10]
["SRN","SRN",2,-3,-3,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B52,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":14},{"$f":"VLOOKUP(B52,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":5},-9]
["SSC","SSC",10,-4,2,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B53,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":6},{"$f":"VLOOKUP(B53,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":6},0]
["NES","NES",0,-10,-1,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B54,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":5},{"$f":"VLOOKUP(B54,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":7},2]
["ANH","ANH",-1,-10,-5,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B55,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":12},{"$f":"VLOOKUP(B55,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":8},-4]
["TMS","TMS",9,10,-6,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B56,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":7},{"$f":"VLOOKUP(B56,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":9},2]
["SEW","SEW",-6,8,-7,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B57,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":4},{"$f":"VLOOKUP(B57,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":10},6]
["SVT","SVE",2,4,2,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B58,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":8},{"$f":"VLOOKUP(B58,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":11},3]
["AFW","AFW",-2,-2,17,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B59,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":11},{"$f":"VLOOKUP(B59,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":12},1]
["NWT","UUW",10,0,5,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B60,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":15},{"$f":"VLOOKUP(B60,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":13},-2]
["BRL","BRL",-6,-17,-1,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B61,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":18},{"$f":"VLOOKUP(B61,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":14},-4]
["SES","SES",8,0,7,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B62,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":16},{"$f":"VLOOKUP(B62,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":15},-1]
["WSH","WSH",6,14,3,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!B63,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":17},{"$f":"VLOOKUP(B63,'PR19 Efficiency Rank'!$D$6:$J$21,7,FALSE)","v":16},{"$f":"H63-G63","v":-1}]

{"sheet":"OPEX","index":22,"n_rows":54,"n_cols":19,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"OPEX"}]
["This sheet contains the workings deriving historical rank change frequencies for Opex at the level of individual ranks."]
[]
[null,null,3,{"$f":"C4+1","v":4},{"$f":"D4+1","v":5},6,7,8,9,10,11,12]
[null,"Rankings",2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,null,"Change in rank","Frequency","Probability","Probability (fitted normal distribution)","Fitted values (expected value basis)"]
[null,"Water service only",null,null,null,null,null,null,null,null,null,null,null,null,-17,{"$f":"COUNTIF($C$32:$G$53,O6)","v":0},{"$f":"P6/$P$41","v":0},{"$f":"_xlfn.NORM.DIST(O6,0,$P$46,FALSE)","v":1.1077761303389204E-3},{"$f":"R6*$P$41","v":0.11631649368558665}]
[null,"ANH",{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":8},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":11},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":7},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":12},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":9},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":10},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":9},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":5},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":3},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":5},null,null,-16,{"$f":"COUNTIF($C$32:$G$53,O7)","v":0},{"$f":"P7/$P$41","v":0},{"$f":"_xlfn.NORM.DIST(O7,0,$P$46,FALSE)","v":1.7704112400568853E-3},{"$f":"R7*$P$41","v":0.18589318020597295}]
[null,"WSH",{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":25},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":22},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":22},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":20},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":16},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":20},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":18},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":18},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":16},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":21},null,null,-15,1,9.5238095238095247E-3,2.7501449006550431E-3,0.28876521456877952]
[null,"NES",{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":0},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":7},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":5},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":14},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":13},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":17},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":12},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":12},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":9},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":15},null,null,-14,0,0,4.1523720445292827E-3,0.4359990646755747]
[null,"SVT",{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":14},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":9},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":6},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":4},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":6},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":11},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":15},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":14},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":8},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":13},null,null,-13,0,0,6.0939123542058989E-3,0.63986079719161937]
[null,"SWT",{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":18},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":16},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":9},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":19},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":19},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":22},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":19},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":19},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":18},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":17},null,null,-12,1,9.5238095238095247E-3,8.6927144217626671E-3,0.91273501428508008]
[null,"SRN",{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":4},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":1},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":2},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":10},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":4},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":5},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":1},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":7},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":7},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":1},null,null,-11,2,1.9047619047619049E-2,1.2052409634564934E-2,1.265503011629318]
[null,"TMS",{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":6},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":5},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":11},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":21},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":21},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":18},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":22},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":22},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":15},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":14},null,null,-10,1,9.5238095238095247E-3,1.6242453012361251E-2,1.7054575662979314]
[null,"NWT",{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":12},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":6},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":8},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":7},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":12},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":19},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":10},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":13},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":12},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":8},null,null,-9,4,3.8095238095238099E-2,2.1275933171386787E-2,2.2339729829956125]
[null,"WSX",{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":1},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":4},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":4},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":3},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":3},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":7},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":3},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":2},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":4},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":9},null,null,-8,5,4.7619047619047616E-2,2.7088495148693895E-2,2.844291990612859]
[null,"YKY",{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":0},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":2},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":1},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":5},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":5},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":8},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":2},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":3},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":2},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":4},null,null,-7,4,3.8095238095238099E-2,3.3522809134171966E-2,3.5198949590880564]
[null,"BRL",{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":24},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":17},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":20},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":16},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":20},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":13},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":17},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":16},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":14},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":11},null,null,-6,5,4.7619047619047616E-2,4.0323218837011843E-2,4.2339379778862432]
[null,"CAM",{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":5},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":10},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":15},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":6},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":7},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":4},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":11},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":11},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":19},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":19},null,null,-5,2,1.9047619047619049E-2,4.7144305730760366E-2,4.9501521017298389]
[null,"DVW",{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":9},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":12},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":16},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":9},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":10},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":3},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":6},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":17},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":13},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":10},null,null,-4,8,7.6190476190476197E-2,5.3575046856499768E-2,5.6253799199324757]
[null,"MKT",{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":22},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":19},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":19},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":18},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":17},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":14},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":13},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":8},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":0},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":0},null,null,-3,5,4.7619047619047616E-2,5.9177298854026499E-2,6.2136163796727821]
[null,"PRT",{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":3},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":3},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":3},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":1},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":1},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":1},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":4},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":1},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":1},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":2},null,null,-2,10,9.5238095238095233E-2,6.3534114243529893E-2,6.6710819955706384]
[null,"SBW",{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":13},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":14},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":14},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":8},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":8},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":6},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":7},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":6},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":6},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":12},null,null,-1,6,5.7142857142857141E-2,6.6300695563421039E-2,6.9615730341592093]
[null,"SEW",{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":21},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":13},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":12},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":11},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":15},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":15},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":14},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":10},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":11},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":7},null,null,0,8,7.6190476190476197E-2,6.7249406048140045E-2,7.0611876350547051]
[null,"SST",{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":17},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":15},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":13},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":2},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":2},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":2},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":5},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":4},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":5},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":3},null,null,1,8,7.6190476190476197E-2,6.6300695563421039E-2,6.9615730341592093]
[null,"SES",{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":16},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":8},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":10},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":13},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":14},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":9},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":16},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":15},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":10},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":6},null,null,2,5,4.7619047619047616E-2,6.3534114243529893E-2,6.6710819955706384]
[null,"VCE",{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":0},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":18},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":17},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":15},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":18},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":16},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":20},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":21},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":20},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":20},null,null,3,2,1.9047619047619049E-2,5.9177298854026499E-2,6.2136163796727821]
[null,"VEA",{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":20},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":20},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":18},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":17},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":11},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":12},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":8},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":9},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":17},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":16},null,null,4,6,5.7142857142857141E-2,5.3575046856499768E-2,5.6253799199324757]
[null,"VSE",{"$f":"VLOOKUP($B28,'Totex Inputs PR99-PR09'!$C$58:$N$79,C$4,FALSE)","v":23},{"$f":"VLOOKUP($B28,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$4,FALSE)","v":21},{"$f":"VLOOKUP($B28,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$4,FALSE)","v":21},{"$f":"VLOOKUP($B28,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$4,FALSE)","v":22},{"$f":"VLOOKUP($B28,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$4,FALSE)","v":22},{"$f":"VLOOKUP($B28,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$4,FALSE)","v":21},{"$f":"VLOOKUP($B28,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$4,FALSE)","v":21},{"$f":"VLOOKUP($B28,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$4,FALSE)","v":20},{"$f":"VLOOKUP($B28,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$4,FALSE)","v":21},{"$f":"VLOOKUP($B28,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$4,FALSE)","v":18},null,null,5,8,7.6190476190476197E-2,4.7144305730760366E-2,4.9501521017298389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,3,2.8571428571428571E-2,4.0323218837011843E-2,4.2339379778862432]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,3,2.8571428571428571E-2,3.3522809134171966E-2,3.5198949590880564]
[null,"Change in rank*","2000-2005","2001-2006","2002-2007","2003-2008","2004-2009",null,null,null,null,null,null,null,8,2,1.9047619047619049E-2,2.7088495148693895E-2,2.844291990612859]
[null,"ANH",{"$f":"H7-C7","v":2},{"$f":"I7-D7","v":-2},-2,-9,-4,null,null,null,null,null,null,null,9,0,0,2.1275933171386787E-2,2.2339729829956125]
[null,"WSH",{"$f":"H8-C8","v":-5},{"$f":"I8-D8","v":-4},{"$f":"J8-E8","v":-4},{"$f":"K8-F8","v":-4},{"$f":"L8-G8","v":5},null,null,null,null,null,null,null,10,1,9.5238095238095247E-3,1.6242453012361251E-2,1.7054575662979314]
[null,"NES",null,{"$f":"I9-D9","v":5},{"$f":"J9-E9","v":7},{"$f":"K9-F9","v":-5},{"$f":"L9-G9","v":2},null,null,null,null,null,null,null,11,1,9.5238095238095247E-3,1.2052409634564934E-2,1.265503011629318]
[null,"SVT",{"$f":"H10-C10","v":-3},6,8,4,7,null,null,null,null,null,null,null,12,2,1.9047619047619049E-2,8.6927144217626671E-3,0.91273501428508008]
[null,"SWT",4,3,10,-1,-2,null,null,null,null,null,null,null,13,1,9.5238095238095247E-3,6.0939123542058989E-3,0.63986079719161937]
[null,"SRN",1,0,5,-3,-3,null,null,null,null,null,null,null,14,0,0,4.1523720445292827E-3,0.4359990646755747]
[null,"TMS",12,17,11,-6,-7,null,null,null,null,null,null,null,15,0,0,2.7501449006550431E-3,0.28876521456877952]
[null,"NWT",7,4,5,5,-4,null,null,null,null,null,null,null,16,0,0,1.7704112400568853E-3,0.18589318020597295]
[null,"WSX",6,-1,-2,1,6,null,null,null,null,null,null,null,17,1,9.5238095238095247E-3,1.1077761303389204E-3,0.11631649368558665]
[null,"YKY",null,{"$f":"I16-D16","v":0},{"$f":"J16-E16","v":2},{"$f":"K16-F16","v":-3},{"$f":"L16-G16","v":-1},null,null,null,null,null,null,null,"Total:",{"$f":"SUM(P6:P40)","v":105},{"$f":"SUM(Q6:Q40)","v":1}]
[null,"BRL",{"$f":"H17-C17","v":-11},0,-4,-2,-9]
[null,"CAM",-1,1,-4,13,12]
[null,"DVW",-6,-6,1,4,0]
[null,"MKT",-8,{"$f":"I20-D20","v":-6},{"$f":"J20-E20","v":-11},null,null,null,null,null,null,null,null,null,"Mean",{"$f":"AVERAGE(C32:G53)","v":-0.55238095238095242}]
[null,"PRT",-2,1,-2,{"$f":"K21-F21","v":0},{"$f":"L21-G21","v":1},null,null,null,null,null,null,null,"Standard Deviation",{"$f":"STDEV(C32:G53)","v":5.9322796117463472}]
[null,"SBW",-7,-7,-8,-2,4]
[null,"SEW",-6,1,-2,0,-8]
[null,"SST",-15,-10,-9,3,1]
[null,"SES",-7,8,5,-3,-8]
[null,"VCE",null,{"$f":"I26-D26","v":2},{"$f":"J26-E26","v":4},{"$f":"K26-F26","v":5},{"$f":"L26-G26","v":2}]
[null,"VEA",{"$f":"H27-C27","v":-8},-12,-9,0,5]
[null,"VSE",{"$f":"H28-C28","v":-2},0,-1,-1,-4]
[null,"* A negative change indicates an improvement in ranking"]

{"sheet":"CAPEX","index":23,"n_rows":51,"n_cols":14,"rows_kept":51,"cut":false,"hidden":false,"merged":[[3,6,3,7]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"CAPEX"}]
["This sheet contains the workings deriving historical rank change frequencies for Capex at the level of individual ranks."]
[]
[null,null,3,4,5,null,"Change in rank"]
[null,null,"PR99","PR04","PR09",null,"PR99 to PR04","PR04 to PR09",null,"Change in rank","Frequency","Probability","Probability (fitted normal distribution)","Fitted values (expected value basis)"]
[null,"Water infrastructure (WI)",null,null,null,null,null,null,null,-17,{"$f":"COUNTIF($G$7:$H$51,J6)","v":0},{"$f":"K6/SUM($K$6:$K$40)","v":0},{"$f":"_xlfn.NORM.DIST(J6,0,$K$46,FALSE)","v":5.7467831258409463E-3},{"$f":"M6*$K$41","v":0.48272978257063948}]
[null,"ANH",{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":7},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":7},{"$f":"VLOOKUP($B7,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":1},null,{"$f":"D7-C7","v":0},{"$f":"E7-D7","v":-6},null,-16,{"$f":"COUNTIF($G$7:$H$51,J7)","v":1},1.1904761904761904E-2,{"$f":"_xlfn.NORM.DIST(J7,0,$K$46,FALSE)","v":7.330887625968752E-3},{"$f":"M7*$K$41","v":0.61579456058137516}]
[null,"WSH",{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":15},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":5},{"$f":"VLOOKUP($B8,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":13},null,{"$f":"D8-C8","v":-10},8,null,-15,0,0,9.2146815629372946E-3,0.77403325128673273]
[null,"NES",{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":10},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":16},{"$f":"VLOOKUP($B9,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":6},null,6,-10,null,-14,2,2.3809523809523808E-2,1.1412902729584232E-2,0.95868382928507556]
[null,"SVT",{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":19},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":6},{"$f":"VLOOKUP($B10,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":3},null,-13,-3,null,-13,2,2.3809523809523808E-2,1.392848609437931E-2,1.1699928319278621]
[null,"SWT",{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":1},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":1},{"$f":"VLOOKUP($B11,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":17},null,0,16,null,-12,3,3.5714285714285712E-2,1.6749572573993999E-2,1.4069640962154959]
[null,"SRN",{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":25},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":14},{"$f":"VLOOKUP($B12,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":7},null,-11,-7,null,-11,3,3.5714285714285712E-2,1.9847031444803685E-2,1.6671506413635095]
[null,"TMS",{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":4},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":7},{"$f":"VLOOKUP($B13,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":15},null,3,8,null,-10,5,5.9523809523809521E-2,2.3172847390537182E-2,1.9465191808051232]
[null,"NWT",{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":10},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":3},{"$f":"VLOOKUP($B14,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":2},null,-7,-1,null,-9,2,2.3809523809523808E-2,2.6659700129555174E-2,2.2394148108826344]
[null,"WSX",{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":3},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":1},{"$f":"VLOOKUP($B15,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":5},null,-2,4,null,-8,4,4.7619047619047616E-2,3.0221995294793465E-2,2.5386476047626512]
[null,"YKY",{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":2},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":3},{"$f":"VLOOKUP($B16,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":8},null,1,5,null,-7,3,3.5714285714285712E-2,3.3758490730051473E-2,2.8357132213243239]
[null,"BWH",{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":21},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":16},{"$f":"VLOOKUP($B17,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":18},null,-5,2,null,-6,2,2.3809523809523808E-2,3.715651085738441E-2,3.1211469120202904]
[null,"BRL",{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":23},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":21},{"$f":"VLOOKUP($B18,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":10},null,-2,-11,null,-5,2,2.3809523809523808E-2,4.0297568613588172E-2,3.3849957635414065]
[null,"CAM",{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":13},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":22},{"$f":"VLOOKUP($B19,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":14},null,9,-8,null,-4,2,2.3809523809523808E-2,4.3064040619785991E-2,3.6173794120620233]
[null,"DVW",{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":6},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":19},{"$f":"VLOOKUP($B20,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":9},null,13,-10,null,-3,4,4.7619047619047616E-2,4.5346390576973407E-2,3.8090968084657661]
[null,"FLK",{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":22},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":20},{"$f":"VLOOKUP($B21,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":4},null,-2,-16,null,-2,5,5.9523809523809521E-2,4.7050331445757251E-2,3.9522278414436092]
[null,"PRT",{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":13},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":7},{"$f":"VLOOKUP($B22,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":16},null,-6,9,null,-1,1,1.1904761904761904E-2,4.810327716224802E-2,4.0406752816288334]
[null,"SEW",{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":20},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":7},{"$f":"VLOOKUP($B23,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":19},null,-13,12,null,0,9,0.10714285714285714,4.8459469713738205E-2,4.0705954559540096]
[null,"SST",{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":24},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":12},{"$f":"VLOOKUP($B24,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":10},null,-12,-2,null,1,3,3.5714285714285712E-2,4.810327716224802E-2,4.0406752816288334]
[null,"SES",{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":5},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":15},{"$f":"VLOOKUP($B25,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":12},null,10,-3,null,2,6,7.1428571428571425E-2,4.7050331445757251E-2,3.9522278414436092]
[null,"THD",{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":12},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":7},{"$f":"VLOOKUP($B26,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":21},null,-5,14,null,3,2,2.3809523809523808E-2,4.5346390576973407E-2,3.8090968084657661]
[null,"TVN",{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$86:$G$106,C$4,FALSE)","v":9},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$86:$G$106,D$4,FALSE)","v":18},{"$f":"VLOOKUP($B27,'Totex Inputs PR99-PR09'!$C$86:$G$106,E$4,FALSE)","v":20},null,9,2,null,4,1,1.1904761904761904E-2,4.3064040619785991E-2,3.6173794120620233]
[null,null,null,null,null,null,null,null,null,5,2,2.3809523809523808E-2,4.0297568613588172E-2,3.3849957635414065]
[null,null,"PR99","PR04","PR09",null,null,null,null,6,2,2.3809523809523808E-2,3.715651085738441E-2,3.1211469120202904]
[null,"Water Non-infrastructure (WNI)",null,null,null,null,null,null,null,7,1,1.1904761904761904E-2,3.3758490730051473E-2,2.8357132213243239]
[null,"ANH",{"$f":"VLOOKUP($B31,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":11},{"$f":"VLOOKUP($B31,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":20},{"$f":"VLOOKUP($B31,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":12},null,{"$f":"D31-C31","v":9},{"$f":"E31-D31","v":-8},null,8,3,3.5714285714285712E-2,3.0221995294793465E-2,2.5386476047626512]
[null,"WSH",{"$f":"VLOOKUP($B32,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":12},{"$f":"VLOOKUP($B32,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":3},{"$f":"VLOOKUP($B32,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":8},null,{"$f":"D32-C32","v":-9},5,null,9,4,4.7619047619047616E-2,2.6659700129555174E-2,2.2394148108826344]
[null,"NES",{"$f":"VLOOKUP($B33,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":15},{"$f":"VLOOKUP($B33,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":15},{"$f":"VLOOKUP($B33,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":1},null,0,-14,null,10,1,1.1904761904761904E-2,2.3172847390537182E-2,1.9465191808051232]
[null,"SVT",{"$f":"VLOOKUP($B34,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":16},{"$f":"VLOOKUP($B34,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":4},{"$f":"VLOOKUP($B34,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":21},null,-12,17,null,11,1,1.1904761904761904E-2,1.9847031444803685E-2,1.6671506413635095]
[null,"SWT",{"$f":"VLOOKUP($B35,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":4},{"$f":"VLOOKUP($B35,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":6},{"$f":"VLOOKUP($B35,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":6},null,2,0,null,12,1,1.1904761904761904E-2,1.6749572573993999E-2,1.4069640962154959]
[null,"SRN",{"$f":"VLOOKUP($B36,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":7},{"$f":"VLOOKUP($B36,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":18},{"$f":"VLOOKUP($B36,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":15},null,11,-3,null,13,3,3.5714285714285712E-2,1.392848609437931E-2,1.1699928319278621]
[null,"TMS",{"$f":"VLOOKUP($B37,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":6},{"$f":"VLOOKUP($B37,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":9},{"$f":"VLOOKUP($B37,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":11},null,3,2,null,14,1,1.1904761904761904E-2,1.1412902729584232E-2,0.95868382928507556]
[null,"NWT",{"$f":"VLOOKUP($B38,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":5},{"$f":"VLOOKUP($B38,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":18},{"$f":"VLOOKUP($B38,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":4},null,13,-14,null,15,0,0,9.2146815629372946E-3,0.77403325128673273]
[null,"WSX",{"$f":"VLOOKUP($B39,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":1},{"$f":"VLOOKUP($B39,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":1},{"$f":"VLOOKUP($B39,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":3},null,0,2,null,16,2,2.3809523809523808E-2,7.330887625968752E-3,0.61579456058137516]
[null,"YKY",{"$f":"VLOOKUP($B40,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":2},{"$f":"VLOOKUP($B40,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":2},{"$f":"VLOOKUP($B40,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":2},null,0,0,null,17,1,1.1904761904761904E-2,5.7467831258409463E-3,0.48272978257063948]
[null,"BWH",{"$f":"VLOOKUP($B41,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":25},{"$f":"VLOOKUP($B41,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":15},{"$f":"VLOOKUP($B41,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":16},null,-10,1,null,"Total:",{"$f":"SUM(K6:K40)","v":84},1]
[null,"BRL",{"$f":"VLOOKUP($B42,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":2},{"$f":"VLOOKUP($B42,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":15},{"$f":"VLOOKUP($B42,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":7},null,13,-8]
[null,"CAM",{"$f":"VLOOKUP($B43,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":20},{"$f":"VLOOKUP($B43,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":22},{"$f":"VLOOKUP($B43,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":13},null,2,-9]
[null,"DVW",{"$f":"VLOOKUP($B44,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":9},{"$f":"VLOOKUP($B44,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":10},{"$f":"VLOOKUP($B44,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":10},null,1,0]
[null,"FLK",{"$f":"VLOOKUP($B45,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":8},{"$f":"VLOOKUP($B45,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":4},{"$f":"VLOOKUP($B45,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":20},null,-4,16,null,"Mean",{"$f":"AVERAGE(G7:H51)","v":-0.76190476190476186}]
[null,"PRT",{"$f":"VLOOKUP($B46,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":23},{"$f":"VLOOKUP($B46,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":13},{"$f":"VLOOKUP($B46,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":19},null,-10,6,null,"Standard Deviation",{"$f":"STDEV(G7:H51)","v":8.2324937263672329}]
[null,"SEW",{"$f":"VLOOKUP($B47,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":10},{"$f":"VLOOKUP($B47,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":8},{"$f":"VLOOKUP($B47,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":5},null,-2,-3]
[null,"SST",{"$f":"VLOOKUP($B48,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":24},{"$f":"VLOOKUP($B48,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":13},{"$f":"VLOOKUP($B48,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":9},null,-11,-4]
[null,"SES",{"$f":"VLOOKUP($B49,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":21},{"$f":"VLOOKUP($B49,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":21},{"$f":"VLOOKUP($B49,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":14},null,0,-7]
[null,"THD",{"$f":"VLOOKUP($B50,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":22},{"$f":"VLOOKUP($B50,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":10},{"$f":"VLOOKUP($B50,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":18},null,-12,8]
[null,"TVN",{"$f":"VLOOKUP($B51,'Totex Inputs PR99-PR09'!$C$108:$G$128,C$4,FALSE)","v":18},{"$f":"VLOOKUP($B51,'Totex Inputs PR99-PR09'!$C$108:$G$128,D$4,FALSE)","v":10},{"$f":"VLOOKUP($B51,'Totex Inputs PR99-PR09'!$C$108:$G$128,E$4,FALSE)","v":17},null,-8,7]

{"sheet":"TOTEX (Q)","index":24,"n_rows":80,"n_cols":22,"rows_kept":80,"cut":false,"hidden":false,"merged":[[42,2,42,8],[25,2,25,9],[26,2,26,8],[33,2,33,9],[34,2,34,8],[41,2,41,9],[73,2,73,9],[74,2,74,8],[53,11,54,11],[55,11,56,11],[57,11,58,11],[59,11,60,11],[63,11,64,11],[65,11,66,11],[67,11,68,11],[69,11,70,11]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TOTEX (Q)"}]
["This sheet contains the workings for the rank change frequencies that feed the Transitions matrix"]
[]
["Capex Weight:",0.6]
[]
[]
[]
[null,"Change in rank","Capex","Opex","Totex"]
[null,-3,{"$f":"'CAPEX (Q)'!O6","v":3.5714285714285712E-2},{"$f":"'OPEX (Q)'!Y5","v":9.5238095238095247E-3},{"$f":"($B$4*C9)+((1-$B$4)*D9)","v":2.5238095238095237E-2}]
[null,-2,{"$f":"'CAPEX (Q)'!O7","v":0.10714285714285714},{"$f":"'OPEX (Q)'!Y6","v":9.5238095238095233E-2},{"$f":"($B$4*C10)+((1-$B$4)*D10)","v":0.10238095238095238}]
[null,-1,{"$f":"'CAPEX (Q)'!O8","v":0.25},{"$f":"'OPEX (Q)'!Y7","v":0.21904761904761905},0.23761904761904762]
[null,0,{"$f":"'CAPEX (Q)'!O9","v":0.30952380952380953},{"$f":"'OPEX (Q)'!Y8","v":0.40952380952380951},0.34952380952380957]
[null,1,{"$f":"'CAPEX (Q)'!O10","v":0.11904761904761904},{"$f":"'OPEX (Q)'!Y9","v":0.17142857142857143},0.14000000000000001]
[null,2,{"$f":"'CAPEX (Q)'!O11","v":0.13095238095238096},{"$f":"'OPEX (Q)'!Y10","v":7.6190476190476197E-2},0.10904761904761905]
[null,3,{"$f":"'CAPEX (Q)'!O12","v":4.7619047619047616E-2},{"$f":"'OPEX (Q)'!Y11","v":1.9047619047619049E-2},3.619047619047619E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Capex"]
[null,null,"Probability of change in quartile rank, conditional on starting rank (PR99 - PR09)"]
[null,"Rank at start",-3,-2,-1,0,1,2,3]
[null,1,{"$f":"'CAPEX (Q)'!N69","v":0},{"$f":"'CAPEX (Q)'!O69","v":0},{"$f":"'CAPEX (Q)'!P69","v":0},{"$f":"'CAPEX (Q)'!Q69","v":0.5},{"$f":"'CAPEX (Q)'!R69","v":0.18181818181818182},{"$f":"'CAPEX (Q)'!S69","v":0.13636363636363635},{"$f":"'CAPEX (Q)'!T69","v":0.18181818181818182},{"$f":"SUM(C29:I29)","v":1}]
[null,2,{"$f":"'CAPEX (Q)'!N70","v":0},{"$f":"'CAPEX (Q)'!O70","v":0},{"$f":"'CAPEX (Q)'!P70","v":0.23809523809523808},{"$f":"'CAPEX (Q)'!Q70","v":0.2857142857142857},{"$f":"'CAPEX (Q)'!R70","v":9.5238095238095233E-2},{"$f":"'CAPEX (Q)'!S70","v":0.38095238095238093},{"$f":"'CAPEX (Q)'!T70","v":0},{"$f":"SUM(C30:I30)","v":0.99999999999999989}]
[null,3,{"$f":"'CAPEX (Q)'!N71","v":0},{"$f":"'CAPEX (Q)'!O71","v":0.2},{"$f":"'CAPEX (Q)'!P71","v":0.4},{"$f":"'CAPEX (Q)'!Q71","v":0.13333333333333333},{"$f":"'CAPEX (Q)'!R71","v":0.26666666666666666},{"$f":"'CAPEX (Q)'!S71","v":0},{"$f":"'CAPEX (Q)'!T71","v":0},{"$f":"SUM(C31:I31)","v":1}]
[null,4,{"$f":"'CAPEX (Q)'!N72","v":0.11538461538461539},{"$f":"'CAPEX (Q)'!O72","v":0.23076923076923078},{"$f":"'CAPEX (Q)'!P72","v":0.38461538461538464},{"$f":"'CAPEX (Q)'!Q72","v":0.26923076923076922},{"$f":"'CAPEX (Q)'!R72","v":0},{"$f":"'CAPEX (Q)'!S72","v":0},{"$f":"'CAPEX (Q)'!T72","v":0},{"$f":"SUM(C32:I32)","v":1}]
[]
[null,null,"Opex"]
[null,null,"Probability of change in quartile rank, conditional on starting rank (PR99 - PR09)"]
[null,"Rank at start",-3,-2,-1,0,1,2,3]
[null,1,{"$f":"'OPEX (Q)'!X46","v":0},{"$f":"'OPEX (Q)'!Y46","v":0},{"$f":"'OPEX (Q)'!Z46","v":0},{"$f":"'OPEX (Q)'!AA46","v":0.6428571428571429},{"$f":"'OPEX (Q)'!AB46","v":0.17857142857142858},{"$f":"'OPEX (Q)'!AC46","v":0.10714285714285714},{"$f":"'OPEX (Q)'!AD46","v":7.1428571428571425E-2},{"$f":"SUM(C37:I37)","v":1}]
[null,2,{"$f":"'OPEX (Q)'!X47","v":0},{"$f":"'OPEX (Q)'!Y47","v":0},{"$f":"'OPEX (Q)'!Z47","v":0.17391304347826086},{"$f":"'OPEX (Q)'!AA47","v":0.2608695652173913},{"$f":"'OPEX (Q)'!AB47","v":0.34782608695652173},{"$f":"'OPEX (Q)'!AC47","v":0.21739130434782608},{"$f":"'OPEX (Q)'!AD47","v":0},{"$f":"SUM(C38:I38)","v":0.99999999999999989}]
[null,3,{"$f":"'OPEX (Q)'!X48","v":0},{"$f":"'OPEX (Q)'!Y48","v":0.2608695652173913},{"$f":"'OPEX (Q)'!Z48","v":0.39130434782608697},{"$f":"'OPEX (Q)'!AA48","v":0.13043478260869565},{"$f":"'OPEX (Q)'!AB48","v":0.21739130434782608},{"$f":"'OPEX (Q)'!AC48","v":0},{"$f":"'OPEX (Q)'!AD48","v":0},{"$f":"SUM(C39:I39)","v":1}]
[null,4,{"$f":"'OPEX (Q)'!X49","v":3.2258064516129031E-2},{"$f":"'OPEX (Q)'!Y49","v":0.12903225806451613},{"$f":"'OPEX (Q)'!Z49","v":0.32258064516129031},{"$f":"'OPEX (Q)'!AA49","v":0.5161290322580645},{"$f":"'OPEX (Q)'!AB49","v":0},{"$f":"'OPEX (Q)'!AC49","v":0},{"$f":"'OPEX (Q)'!AD49","v":0},{"$f":"SUM(C40:I40)","v":1}]
[]
[null,null,"Totex"]
[null,null,"Probability of change in quartile rank, conditional on starting rank (PR99 - PR09)"]
[null,"Rank at start",-3,-2,-1,0,1,2,3]
[null,1,{"$f":"($B$4*C29)+((1-$B$4)*C37)","v":0},{"$f":"($B$4*D29)+((1-$B$4)*D37)","v":0},0,0.55714285714285716,0.18051948051948052,0.12467532467532466,0.13766233766233765,{"$f":"SUM(C45:I45)","v":1}]
[null,2,{"$f":"($B$4*C30)+((1-$B$4)*C38)","v":0},0,0.21242236024844718,0.27577639751552796,0.19627329192546583,0.31552795031055897,0,{"$f":"SUM(C46:I46)","v":1}]
[null,3,0,0.22434782608695653,0.39652173913043476,0.13217391304347825,0.24695652173913044,0,0,{"$f":"SUM(C47:I47)","v":0.99999999999999989}]
[null,4,8.2133995037220853E-2,0.19007444168734491,0.35980148883374691,0.3679900744416873,0,0,0,{"$f":"SUM(C48:I48)","v":1}]
[]
[]
[]
[]
[null,"PR14 Totex ranking","PR14 Totex ranking (out of 16","PR14 quartile","PR19 Totex ranking","PR19 quartile","PR19 - PR14",null,null,null,null,null,null,-3,-2,-1,0,1,2,3,null,"Total"]
["PRT",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A54,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":3},{"$f":"RANK(B54,$B$54:$B$69,1)","v":2},{"$f":"IF(C54<=4,1,IF(C54<=8,2,IF(C54<=12,3,4)))","v":1},{"$f":"VLOOKUP(A54,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":1},{"$f":"IF(E54<=4,1,IF(E54<=8,2,IF(E54<=12,3,4)))","v":1},{"$f":"F54-D54","v":0},null,null,null,null,1,"Full sim. of 4 transitions",{"$f":"C45*16","v":0},0,0,8.9142857142857146,2.8883116883116884,1.9948051948051946,2.2025974025974024,null,{"$f":"SUM(N54:T54)","v":16}]
["YKY",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A55,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":10},{"$f":"RANK(B55,$B$54:$B$69,1)","v":8},{"$f":"IF(C55<=4,1,IF(C55<=8,2,IF(C55<=12,3,4)))","v":2},{"$f":"VLOOKUP(A55,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":2},1,{"$f":"F55-D55","v":-1},null,null,null,null,null,"Sim of 3 transitions, 1 actual (PR14-PR19)",{"$f":"C45*12+COUNTIFS($D$54:$D$69,$L54,$G$54:$G$69,N53)","v":0},0,0,8.6857142857142868,3.1662337662337663,2.4961038961038957,1.6519480519480518,null,16]
["SWB",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A56,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":2},1,1,{"$f":"VLOOKUP(A56,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":4},1,0,null,null,null,null,2,"Full sim. of 4 transitions",{"$f":"C46*16","v":0},{"$f":"D46*16","v":0},3.3987577639751549,4.4124223602484474,3.1403726708074533,5.0484472049689435,0,null,16]
["WSX",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A57,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":13},11,3,{"$f":"VLOOKUP(A57,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":3},1,-2,null,null,null,null,null,"Sim of 3 transitions, 1 actual (PR14-PR19)",{"$f":"C46*12+COUNTIFS($D$54:$D$69,$L56,$G$54:$G$69,N53)","v":0},0,3.5490683229813662,4.3093167701863351,4.3552795031055904,3.7863354037267074,0,null,16]
["SRN",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A58,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":14},12,3,{"$f":"VLOOKUP(A58,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":5},2,-1,null,null,null,null,3,"Full sim. of 4 transitions",{"$f":"C47*16","v":0},{"$f":"D47*16","v":3.5895652173913044},6.3443478260869561,2.114782608695652,3.951304347826087,0,0,null,15.999999999999998]
["SSC",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A59,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":6},5,2,{"$f":"VLOOKUP(A59,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":6},2,0,null,null,null,null,null,"Sim of 3 transitions, 1 actual (PR14-PR19)",{"$f":"C47*12+COUNTIFS($D$54:$D$69,$L58,$G$54:$G$69,N53)","v":0},3.6921739130434785,6.7582608695652171,2.586086956521739,2.9634782608695653,0,0,null,16]
["NES",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A60,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":5},4,1,{"$f":"VLOOKUP(A60,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":7},2,1,null,null,null,null,4,"Full sim. of 4 transitions",{"$f":"C48*16","v":1.3141439205955336},{"$f":"D48*16","v":3.0411910669975186},5.7568238213399505,5.8878411910669968,0,0,0,null,16]
["ANH",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A61,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":12},10,3,{"$f":"VLOOKUP(A61,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":8},2,-1,null,null,null,null,null,"Sim of 3 transitions, 1 actual (PR14-PR19)",{"$f":"C48*12+COUNTIFS($D$54:$D$69,$L60,$G$54:$G$69,N53)","v":0.98560794044665023},2.2808933002481391,4.3176178660049631,8.4158808933002476,0,0,0,null,16]
["TMS",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A62,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":7},6,2,{"$f":"VLOOKUP(A62,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":9},3,1]
["SEW",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A63,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":4},3,1,{"$f":"VLOOKUP(A63,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":10},3,2,null,null,null,null,null,null,-3,-2,-1,0,1,2,3,null,"Total"]
["SVE",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A64,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":8},7,2,{"$f":"'PR19 Efficiency Rank'!J16","v":11},3,1,null,null,null,null,1,"Full sim",{"$f":"N54/SUM($N54:$T54)","v":0},0,0,0.55714285714285716,0.18051948051948052,0.12467532467532466,0.13766233766233765,null,{"$f":"SUM(N64:T64)","v":1}]
["AFW",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A65,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":11},9,3,{"$f":"VLOOKUP(A65,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":12},3,0,null,null,null,null,null,"Sim updated",0,0,0,0.54285714285714293,0.19788961038961039,0.15600649350649348,0.10324675324675324,null,1]
["UUW",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A66,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":15},13,4,{"$f":"'PR19 Efficiency Rank'!J18","v":13},4,0,null,null,null,null,2,"Full sim",0,0,0.21242236024844718,0.27577639751552796,0.19627329192546583,0.31552795031055897,0,null,1]
["BRL",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A67,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":18},16,4,{"$f":"VLOOKUP(A67,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":14},4,0,null,null,null,null,null,"Sim updated",0,0,0.22181677018633539,0.26933229813664594,0.2722049689440994,0.23664596273291921,0,null,1]
["SES",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A68,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":16},14,4,{"$f":"VLOOKUP(A68,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":15},4,0,null,null,null,null,3,"Full sim",0,0.22434782608695655,0.39652173913043481,0.13217391304347828,0.24695652173913046,0,0,null,1]
["WSH",{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(A69,'PR14 Efficiency Rank'!$K$42:$K$59,0))","v":17},15,4,{"$f":"VLOOKUP(A69,'PR19 Efficiency Rank'!$D$6:$J$22,7,FALSE)","v":16},4,0,null,null,null,null,null,"Sim updated",0,0.23076086956521741,0.42239130434782607,0.16163043478260869,0.18521739130434783,0,0,null,1]
[null,null,null,null,null,null,null,null,null,null,null,4,"Full sim",8.2133995037220853E-2,0.19007444168734491,0.35980148883374691,0.3679900744416873,0,0,0,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sim updated",6.160049627791564E-2,0.14255583126550869,0.26985111662531019,0.52599255583126547,0,0,0,null,1]
[]
[]
[null,null,"Totex"]
[null,null,"Probability of change in quartile rank, conditional on starting rank (PR99 - PR19)"]
[null,"Rank at start",-3,-2,-1,0,1,2,3]
[null,1,{"$f":"N65","v":0},{"$f":"O65","v":0},0,0.54285714285714293,0.19788961038961039,0.15600649350649348,0.10324675324675324,{"$f":"SUM(C77:I77)","v":1}]
[null,2,{"$f":"N67","v":0},{"$f":"O67","v":0},0.22181677018633539,0.26933229813664594,0.2722049689440994,0.23664596273291921,0,{"$f":"SUM(C78:I78)","v":1}]
[null,3,{"$f":"N69","v":0},{"$f":"O69","v":0.23076086956521741},0.42239130434782607,0.16163043478260869,0.18521739130434783,0,0,{"$f":"SUM(C79:I79)","v":1}]
[null,4,{"$f":"N71","v":6.160049627791564E-2},{"$f":"O71","v":0.14255583126550869},0.26985111662531019,0.52599255583126547,0,0,0,{"$f":"SUM(C80:I80)","v":1}]

{"sheet":"OPEX (Q)","index":25,"n_rows":84,"n_cols":31,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"OPEX (Q)"}]
["This sheet contains the workings deriving historical rank change frequencies for Opex at the level of quartile ranks."]
[null,null,null,3,{"$f":"D3+1","v":4},{"$f":"E3+1","v":5},6,7,8,9,10,11,12]
[null,null,"Rankings",2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,null,null,null,null,null,null,null,null,"Change in rank","Frequency","Probability","Probability (fitted normal distribution)","Fitted values (expected value basis)"]
[null,null,"Water service only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3,{"$f":"COUNTIF($P$39:$T$60,W5)","v":1},{"$f":"X5/$X$12","v":9.5238095238095247E-3},{"$f":"_xlfn.NORM.DIST(W5,0,$X$17,FALSE)","v":1.2065536262594635E-2},{"$f":"Z5*$X$12","v":1.2668813075724368}]
[null,null,"ANH",{"$f":"VLOOKUP($C6,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":8},{"$f":"VLOOKUP($C6,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":11},{"$f":"VLOOKUP($C6,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":7},{"$f":"VLOOKUP($C6,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":12},{"$f":"VLOOKUP($C6,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":9},{"$f":"VLOOKUP($C6,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":10},{"$f":"VLOOKUP($C6,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":9},{"$f":"VLOOKUP($C6,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":5},{"$f":"VLOOKUP($C6,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":3},{"$f":"VLOOKUP($C6,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":5},null,null,null,null,null,null,null,null,null,-2,{"$f":"COUNTIF($P$39:$T$60,W6)","v":10},9.5238095238095233E-2,7.7637866112455392E-2,8.1519759418078159]
[null,null,"WSH",{"$f":"VLOOKUP($C7,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":25},{"$f":"VLOOKUP($C7,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":22},{"$f":"VLOOKUP($C7,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":22},{"$f":"VLOOKUP($C7,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":20},{"$f":"VLOOKUP($C7,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":16},{"$f":"VLOOKUP($C7,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":20},{"$f":"VLOOKUP($C7,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":18},{"$f":"VLOOKUP($C7,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":18},{"$f":"VLOOKUP($C7,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":16},{"$f":"VLOOKUP($C7,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":21},null,null,null,null,null,null,null,null,null,-1,23,0.21904761904761905,0.23724101139534956,24.910306196511705]
[null,null,"NES",null,{"$f":"VLOOKUP($C8,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":7},{"$f":"VLOOKUP($C8,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":5},{"$f":"VLOOKUP($C8,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":14},{"$f":"VLOOKUP($C8,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":13},{"$f":"VLOOKUP($C8,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":17},{"$f":"VLOOKUP($C8,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":12},{"$f":"VLOOKUP($C8,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":12},{"$f":"VLOOKUP($C8,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":9},{"$f":"VLOOKUP($C8,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":15},null,null,null,null,null,null,null,null,null,0,43,0.40952380952380951,0.34426681291214817,36.148015355775556]
[null,null,"SVT",{"$f":"VLOOKUP($C9,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":14},{"$f":"VLOOKUP($C9,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":9},{"$f":"VLOOKUP($C9,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":6},{"$f":"VLOOKUP($C9,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":4},{"$f":"VLOOKUP($C9,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":6},{"$f":"VLOOKUP($C9,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":11},{"$f":"VLOOKUP($C9,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":15},{"$f":"VLOOKUP($C9,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":14},{"$f":"VLOOKUP($C9,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":8},{"$f":"VLOOKUP($C9,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":13},null,null,null,null,null,null,null,null,null,1,18,0.17142857142857143,0.23724101139534956,24.910306196511705]
[null,null,"SWT",{"$f":"VLOOKUP($C10,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":18},{"$f":"VLOOKUP($C10,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":16},{"$f":"VLOOKUP($C10,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":9},{"$f":"VLOOKUP($C10,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":19},{"$f":"VLOOKUP($C10,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":19},{"$f":"VLOOKUP($C10,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":22},{"$f":"VLOOKUP($C10,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":19},{"$f":"VLOOKUP($C10,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":19},{"$f":"VLOOKUP($C10,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":18},{"$f":"VLOOKUP($C10,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":17},null,null,null,null,null,null,null,null,null,2,8,7.6190476190476197E-2,7.7637866112455392E-2,8.1519759418078159]
[null,null,"SRN",{"$f":"VLOOKUP($C11,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":4},{"$f":"VLOOKUP($C11,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":1},{"$f":"VLOOKUP($C11,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":2},{"$f":"VLOOKUP($C11,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":10},{"$f":"VLOOKUP($C11,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":4},{"$f":"VLOOKUP($C11,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":5},{"$f":"VLOOKUP($C11,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C11,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":7},{"$f":"VLOOKUP($C11,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":7},{"$f":"VLOOKUP($C11,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":1},null,null,null,null,null,null,null,null,null,3,2,1.9047619047619049E-2,1.2065536262594635E-2,1.2668813075724368]
[null,null,"TMS",{"$f":"VLOOKUP($C12,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":6},{"$f":"VLOOKUP($C12,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":5},{"$f":"VLOOKUP($C12,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":11},{"$f":"VLOOKUP($C12,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":21},{"$f":"VLOOKUP($C12,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":21},{"$f":"VLOOKUP($C12,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":18},{"$f":"VLOOKUP($C12,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":22},{"$f":"VLOOKUP($C12,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":22},{"$f":"VLOOKUP($C12,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":15},{"$f":"VLOOKUP($C12,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":14},null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(X5:X11)","v":105},{"$f":"SUM(Y5:Y11)","v":0.99999999999999989}]
[null,null,"NWT",{"$f":"VLOOKUP($C13,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":12},{"$f":"VLOOKUP($C13,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":6},{"$f":"VLOOKUP($C13,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":8},{"$f":"VLOOKUP($C13,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":7},{"$f":"VLOOKUP($C13,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":12},{"$f":"VLOOKUP($C13,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":19},{"$f":"VLOOKUP($C13,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":10},{"$f":"VLOOKUP($C13,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":13},{"$f":"VLOOKUP($C13,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":12},{"$f":"VLOOKUP($C13,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":8}]
[null,null,"WSX",{"$f":"VLOOKUP($C14,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":4},{"$f":"VLOOKUP($C14,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":4},{"$f":"VLOOKUP($C14,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":3},{"$f":"VLOOKUP($C14,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":3},{"$f":"VLOOKUP($C14,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":7},{"$f":"VLOOKUP($C14,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":3},{"$f":"VLOOKUP($C14,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":2},{"$f":"VLOOKUP($C14,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":4},{"$f":"VLOOKUP($C14,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":9}]
[null,null,"YKY",null,{"$f":"VLOOKUP($C15,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":2},{"$f":"VLOOKUP($C15,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":5},{"$f":"VLOOKUP($C15,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":5},{"$f":"VLOOKUP($C15,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":8},{"$f":"VLOOKUP($C15,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":2},{"$f":"VLOOKUP($C15,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":3},{"$f":"VLOOKUP($C15,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":2},{"$f":"VLOOKUP($C15,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":4}]
[null,null,"BRL",{"$f":"VLOOKUP($C16,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":24},{"$f":"VLOOKUP($C16,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":17},{"$f":"VLOOKUP($C16,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":20},{"$f":"VLOOKUP($C16,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":16},{"$f":"VLOOKUP($C16,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":20},{"$f":"VLOOKUP($C16,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":13},{"$f":"VLOOKUP($C16,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":17},{"$f":"VLOOKUP($C16,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":16},{"$f":"VLOOKUP($C16,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":14},{"$f":"VLOOKUP($C16,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":11},null,null,null,null,null,null,null,null,null,"Mean",{"$f":"AVERAGE(P39:T60)","v":-5.7142857142857141E-2}]
[null,null,"CAM",{"$f":"VLOOKUP($C17,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":5},{"$f":"VLOOKUP($C17,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":10},{"$f":"VLOOKUP($C17,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":15},{"$f":"VLOOKUP($C17,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":6},{"$f":"VLOOKUP($C17,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":7},{"$f":"VLOOKUP($C17,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":4},{"$f":"VLOOKUP($C17,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":11},{"$f":"VLOOKUP($C17,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":11},{"$f":"VLOOKUP($C17,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":19},{"$f":"VLOOKUP($C17,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":19},null,null,null,null,null,null,null,null,null,"Standard Deviation",{"$f":"STDEV(P39:T60)","v":1.1588171308956141}]
[null,null,"DVW",{"$f":"VLOOKUP($C18,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":9},{"$f":"VLOOKUP($C18,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":12},{"$f":"VLOOKUP($C18,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":16},{"$f":"VLOOKUP($C18,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":9},{"$f":"VLOOKUP($C18,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":10},{"$f":"VLOOKUP($C18,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":3},{"$f":"VLOOKUP($C18,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":6},{"$f":"VLOOKUP($C18,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":17},{"$f":"VLOOKUP($C18,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":13},{"$f":"VLOOKUP($C18,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":10}]
[null,null,"MKT",{"$f":"VLOOKUP($C19,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":22},{"$f":"VLOOKUP($C19,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":19},{"$f":"VLOOKUP($C19,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":19},{"$f":"VLOOKUP($C19,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":18},{"$f":"VLOOKUP($C19,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":17},{"$f":"VLOOKUP($C19,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":14},{"$f":"VLOOKUP($C19,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":13},{"$f":"VLOOKUP($C19,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":8}]
[null,null,"PRT",{"$f":"VLOOKUP($C20,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":3},{"$f":"VLOOKUP($C20,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":3},{"$f":"VLOOKUP($C20,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":3},{"$f":"VLOOKUP($C20,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":4},{"$f":"VLOOKUP($C20,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":2}]
[null,null,"SBW",{"$f":"VLOOKUP($C21,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":13},{"$f":"VLOOKUP($C21,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":14},{"$f":"VLOOKUP($C21,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":14},{"$f":"VLOOKUP($C21,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":8},{"$f":"VLOOKUP($C21,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":8},{"$f":"VLOOKUP($C21,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":6},{"$f":"VLOOKUP($C21,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":7},{"$f":"VLOOKUP($C21,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":6},{"$f":"VLOOKUP($C21,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":6},{"$f":"VLOOKUP($C21,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":12}]
[null,null,"SEW",{"$f":"VLOOKUP($C22,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":21},{"$f":"VLOOKUP($C22,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":13},{"$f":"VLOOKUP($C22,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":12},{"$f":"VLOOKUP($C22,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":11},{"$f":"VLOOKUP($C22,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":15},{"$f":"VLOOKUP($C22,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":15},{"$f":"VLOOKUP($C22,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":14},{"$f":"VLOOKUP($C22,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":10},{"$f":"VLOOKUP($C22,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":11},{"$f":"VLOOKUP($C22,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":7}]
[null,null,"SST",{"$f":"VLOOKUP($C23,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":17},{"$f":"VLOOKUP($C23,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":15},{"$f":"VLOOKUP($C23,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":13},{"$f":"VLOOKUP($C23,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":2},{"$f":"VLOOKUP($C23,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":2},{"$f":"VLOOKUP($C23,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":2},{"$f":"VLOOKUP($C23,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":5},{"$f":"VLOOKUP($C23,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":4},{"$f":"VLOOKUP($C23,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":5},{"$f":"VLOOKUP($C23,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":3}]
[null,null,"SES",{"$f":"VLOOKUP($C24,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":16},{"$f":"VLOOKUP($C24,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":8},{"$f":"VLOOKUP($C24,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":10},{"$f":"VLOOKUP($C24,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":13},{"$f":"VLOOKUP($C24,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":14},{"$f":"VLOOKUP($C24,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":9},{"$f":"VLOOKUP($C24,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":16},{"$f":"VLOOKUP($C24,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":15},{"$f":"VLOOKUP($C24,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":10},{"$f":"VLOOKUP($C24,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":6}]
[null,null,"VCE",null,{"$f":"VLOOKUP($C25,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":18},{"$f":"VLOOKUP($C25,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":17},{"$f":"VLOOKUP($C25,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":15},{"$f":"VLOOKUP($C25,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":18},{"$f":"VLOOKUP($C25,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":16},{"$f":"VLOOKUP($C25,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":20},{"$f":"VLOOKUP($C25,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":21},{"$f":"VLOOKUP($C25,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":20},{"$f":"VLOOKUP($C25,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":20}]
[null,null,"VEA",{"$f":"VLOOKUP($C26,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":20},{"$f":"VLOOKUP($C26,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":20},{"$f":"VLOOKUP($C26,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":18},{"$f":"VLOOKUP($C26,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":17},{"$f":"VLOOKUP($C26,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":11},{"$f":"VLOOKUP($C26,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":12},{"$f":"VLOOKUP($C26,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":8},{"$f":"VLOOKUP($C26,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":9},{"$f":"VLOOKUP($C26,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":17},{"$f":"VLOOKUP($C26,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":16}]
[null,null,"VSE",{"$f":"VLOOKUP($C27,'Totex Inputs PR99-PR09'!$C$58:$N$79,D$3,FALSE)","v":23},{"$f":"VLOOKUP($C27,'Totex Inputs PR99-PR09'!$C$58:$N$79,E$3,FALSE)","v":21},{"$f":"VLOOKUP($C27,'Totex Inputs PR99-PR09'!$C$58:$N$79,F$3,FALSE)","v":21},{"$f":"VLOOKUP($C27,'Totex Inputs PR99-PR09'!$C$58:$N$79,G$3,FALSE)","v":22},{"$f":"VLOOKUP($C27,'Totex Inputs PR99-PR09'!$C$58:$N$79,H$3,FALSE)","v":22},{"$f":"VLOOKUP($C27,'Totex Inputs PR99-PR09'!$C$58:$N$79,I$3,FALSE)","v":21},{"$f":"VLOOKUP($C27,'Totex Inputs PR99-PR09'!$C$58:$N$79,J$3,FALSE)","v":21},{"$f":"VLOOKUP($C27,'Totex Inputs PR99-PR09'!$C$58:$N$79,K$3,FALSE)","v":20},{"$f":"VLOOKUP($C27,'Totex Inputs PR99-PR09'!$C$58:$N$79,L$3,FALSE)","v":21},{"$f":"VLOOKUP($C27,'Totex Inputs PR99-PR09'!$C$58:$N$79,M$3,FALSE)","v":18}]
[]
[]
[]
[null,null,"Count:",{"$f":"COUNTA(D6:D27)","v":19},22,22,22,22,22,22,22,21,{"$f":"COUNTA(G8:G29)","v":20}]
[0.25,"Upper quartile",1,{"$f":"PERCENTILE($D$63:$D$81,$A32)","v":5.5},{"$f":"PERCENTILE($E$63:$E$84,$A32)","v":6.25},{"$f":"PERCENTILE($E$63:$E$84,$A32)","v":6.25},6.25,6.25,6.25,6.25,6.25,6.25,{"$f":"PERCENTILE($G$63:$G$82,$A32)","v":5.75}]
[0.5,"Second quartile",2,{"$f":"PERCENTILE($D$63:$D$81,$A33)","v":10},{"$f":"PERCENTILE($E$63:$E$84,$A33)","v":11.5},11.5,11.5,11.5,11.5,11.5,11.5,11.5,{"$f":"PERCENTILE($G$63:$G$82,$A33)","v":10.5}]
[0.75,"Third quartile",3,{"$f":"PERCENTILE($D$63:$D$81,$A34)","v":14.5},{"$f":"PERCENTILE($E$63:$E$84,$A34)","v":16.75},16.75,16.75,16.75,16.75,16.75,16.75,16.75,15.25]
[1,"Bottom quartile",4,{"$f":"PERCENTILE($D$63:$D$81,$A35)","v":19},{"$f":"PERCENTILE($E$63:$E$84,$A35)","v":22},22,22,22,22,22,22,22,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3,-2,-1,0,1,2,3]
[null,null,"Rankings",2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"Change in rank*","2000-2005","2001-2006","2002-2007","2003-2008","2004-2009",null,null,1,{"$f":"COUNTIFS($D$39:$D$60,$W37,$P$39:$P$60,X$36)+COUNTIFS($E$39:$E$60,$W37,$Q$39:$Q$60,X$36)+COUNTIFS($F$39:$F$60,$W37,$R$39:$R$60,X$36)+COUNTIFS($G$39:$G$60,$W37,$S$39:$S$60,X$36)+COUNTIFS($H$39:$H$60,$W37,$T$39:$T$60,X$36)","v":0},{"$f":"COUNTIFS($D$39:$D$60,$W37,$P$39:$P$60,Y$36)+COUNTIFS($E$39:$E$60,$W37,$Q$39:$Q$60,Y$36)+COUNTIFS($F$39:$F$60,$W37,$R$39:$R$60,Y$36)+COUNTIFS($G$39:$G$60,$W37,$S$39:$S$60,Y$36)+COUNTIFS($H$39:$H$60,$W37,$T$39:$T$60,Y$36)","v":0},0,18,5,3,2,{"$f":"SUM(X37:AD37)","v":28}]
[null,null,"Water service only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"COUNTIFS($D$39:$D$60,$W38,$P$39:$P$60,X$36)+COUNTIFS($E$39:$E$60,$W38,$Q$39:$Q$60,X$36)+COUNTIFS($F$39:$F$60,$W38,$R$39:$R$60,X$36)+COUNTIFS($G$39:$G$60,$W38,$S$39:$S$60,X$36)+COUNTIFS($H$39:$H$60,$W38,$T$39:$T$60,X$36)","v":0},0,4,6,8,5,0,{"$f":"SUM(X38:AD38)","v":23}]
[null,null,"ANH",{"$f":"IF(D6<D$32,$C$32,IF(D6<D$33,$C$33,IF(D6<D$34,$C$34,$C$35)))","v":2},2,2,3,2,2,2,1,1,1,null,"ANH",{"$f":"I39-D39","v":0},{"$f":"J39-E39","v":0},-1,-2,-1,null,null,3,0,6,9,3,5,0,0,{"$f":"SUM(X39:AD39)","v":23}]
[null,null,"WSH",{"$f":"IF(D7<D$32,$C$32,IF(D7<D$33,$C$33,IF(D7<D$34,$C$34,$C$35)))","v":4},{"$f":"IF(E7<E$32,$C$32,IF(E7<E$33,$C$33,IF(E7<E$34,$C$34,$C$35)))","v":4},4,{"$f":"IF(G7<G$32,$C$32,IF(G7<G$33,$C$33,IF(G7<G$34,$C$34,$C$35)))","v":4},3,4,4,4,{"$f":"IF(L7<L$32,$C$32,IF(L7<L$33,$C$33,IF(L7<L$34,$C$34,$C$35)))","v":3},4,null,"WSH",{"$f":"I40-D40","v":0},{"$f":"J40-E40","v":0},{"$f":"K40-F40","v":0},{"$f":"L40-G40","v":-1},{"$f":"M40-H40","v":1},null,null,4,1,4,10,16,0,0,0,{"$f":"SUM(X40:AD40)","v":31}]
[null,null,"NES",null,2,1,{"$f":"IF(G8<G$32,$C$32,IF(G8<G$33,$C$33,IF(G8<G$34,$C$34,$C$35)))","v":3},3,4,3,3,{"$f":"IF(L8<L$32,$C$32,IF(L8<L$33,$C$33,IF(L8<L$34,$C$34,$C$35)))","v":2},3,null,"NES",null,1,2,-1,0,null,null,null,{"$f":"SUM(X37:X40)","v":1},10,23,43,18,8,2,105]
[null,null,"SVT",{"$f":"IF(D9<D$32,$C$32,IF(D9<D$33,$C$33,IF(D9<D$34,$C$34,$C$35)))","v":3},2,1,{"$f":"IF(G9<G$32,$C$32,IF(G9<G$33,$C$33,IF(G9<G$34,$C$34,$C$35)))","v":1},1,2,3,3,{"$f":"IF(L9<L$32,$C$32,IF(L9<L$33,$C$33,IF(L9<L$34,$C$34,$C$35)))","v":2},3,null,"SVT",{"$f":"I42-D42","v":-1},{"$f":"J42-E42","v":1},{"$f":"K42-F42","v":2},{"$f":"L42-G42","v":1},{"$f":"M42-H42","v":2}]
[null,null,"SWT",{"$f":"IF(D10<D$32,$C$32,IF(D10<D$33,$C$33,IF(D10<D$34,$C$34,$C$35)))","v":4},3,2,{"$f":"IF(G10<G$32,$C$32,IF(G10<G$33,$C$33,IF(G10<G$34,$C$34,$C$35)))","v":4},4,4,4,4,{"$f":"IF(L10<L$32,$C$32,IF(L10<L$33,$C$33,IF(L10<L$34,$C$34,$C$35)))","v":4},4,null,"SWT",0,1,2,0,0]
[null,null,"SRN",1,1,1,{"$f":"IF(G11<G$32,$C$32,IF(G11<G$33,$C$33,IF(G11<G$34,$C$34,$C$35)))","v":2},1,1,1,2,{"$f":"IF(L11<L$32,$C$32,IF(L11<L$33,$C$33,IF(L11<L$34,$C$34,$C$35)))","v":2},1,null,"SRN",0,0,1,0,0]
[null,null,"TMS",2,1,2,{"$f":"IF(G12<G$32,$C$32,IF(G12<G$33,$C$33,IF(G12<G$34,$C$34,$C$35)))","v":4},4,4,4,4,{"$f":"IF(L12<L$32,$C$32,IF(L12<L$33,$C$33,IF(L12<L$34,$C$34,$C$35)))","v":3},3,null,"TMS",2,3,2,-1,-1,null,null,null,-3,-2,-1,0,1,2,3]
[null,null,"NWT",3,1,2,{"$f":"IF(G13<G$32,$C$32,IF(G13<G$33,$C$33,IF(G13<G$34,$C$34,$C$35)))","v":2},3,4,2,3,{"$f":"IF(L13<L$32,$C$32,IF(L13<L$33,$C$33,IF(L13<L$34,$C$34,$C$35)))","v":3},2,null,"NWT",1,1,1,1,-1,null,null,1,{"$f":"X37/$AE37","v":0},{"$f":"Y37/$AE37","v":0},0,0.6428571428571429,0.17857142857142858,0.10714285714285714,7.1428571428571425E-2,{"$f":"SUM(X46:AD46)","v":1}]
[null,null,"WSX",1,1,1,{"$f":"IF(G14<G$32,$C$32,IF(G14<G$33,$C$33,IF(G14<G$34,$C$34,$C$35)))","v":1},1,2,1,1,{"$f":"IF(L14<L$32,$C$32,IF(L14<L$33,$C$33,IF(L14<L$34,$C$34,$C$35)))","v":1},2,null,"WSX",1,0,0,0,1,null,null,2,{"$f":"X38/$AE38","v":0},0,0.17391304347826086,0.2608695652173913,0.34782608695652173,0.21739130434782608,0,{"$f":"SUM(X47:AD47)","v":0.99999999999999989}]
[null,null,"YKY",null,1,1,{"$f":"IF(G15<G$32,$C$32,IF(G15<G$33,$C$33,IF(G15<G$34,$C$34,$C$35)))","v":1},1,2,1,1,{"$f":"IF(L15<L$32,$C$32,IF(L15<L$33,$C$33,IF(L15<L$34,$C$34,$C$35)))","v":1},1,null,"YKY",null,0,0,0,0,null,null,3,{"$f":"X39/$AE39","v":0},0.2608695652173913,0.39130434782608697,0.13043478260869565,0.21739130434782608,0,0,{"$f":"SUM(X48:AD48)","v":1}]
[null,null,"BRL",4,4,4,{"$f":"IF(G16<G$32,$C$32,IF(G16<G$33,$C$33,IF(G16<G$34,$C$34,$C$35)))","v":3},4,3,4,3,{"$f":"IF(L16<L$32,$C$32,IF(L16<L$33,$C$33,IF(L16<L$34,$C$34,$C$35)))","v":3},3,null,"BRL",{"$f":"I49-D49","v":-1},{"$f":"J49-E49","v":0},{"$f":"K49-F49","v":-1},{"$f":"L49-G49","v":0},{"$f":"M49-H49","v":-1},null,null,4,{"$f":"X40/$AE40","v":3.2258064516129031E-2},0.12903225806451613,0.32258064516129031,0.5161290322580645,0,0,0,{"$f":"SUM(X49:AD49)","v":1}]
[null,null,"CAM",1,2,3,{"$f":"IF(G17<G$32,$C$32,IF(G17<G$33,$C$33,IF(G17<G$34,$C$34,$C$35)))","v":1},2,1,2,2,{"$f":"IF(L17<L$32,$C$32,IF(L17<L$33,$C$33,IF(L17<L$34,$C$34,$C$35)))","v":4},4,null,"CAM",{"$f":"I50-D50","v":0},0,-1,3,2,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE46:AE49)","v":4}]
[null,null,"DVW",2,3,3,{"$f":"IF(G18<G$32,$C$32,IF(G18<G$33,$C$33,IF(G18<G$34,$C$34,$C$35)))","v":2},2,1,1,4,{"$f":"IF(L18<L$32,$C$32,IF(L18<L$33,$C$33,IF(L18<L$34,$C$34,$C$35)))","v":3},2,null,"DVW",{"$f":"I51-D51","v":-1},-2,1,1,0]
[null,null,"MKT",4,4,4,{"$f":"IF(G19<G$32,$C$32,IF(G19<G$33,$C$33,IF(G19<G$34,$C$34,$C$35)))","v":4},4,3,3,2,null,null,null,"MKT",{"$f":"I52-D52","v":-1},{"$f":"J52-E52","v":-1},{"$f":"K52-F52","v":-2}]
[null,null,"PRT",1,1,1,{"$f":"IF(G20<G$32,$C$32,IF(G20<G$33,$C$33,IF(G20<G$34,$C$34,$C$35)))","v":1},1,1,1,1,{"$f":"IF(L20<L$32,$C$32,IF(L20<L$33,$C$33,IF(L20<L$34,$C$34,$C$35)))","v":1},1,null,"PRT",0,0,0,{"$f":"L53-G53","v":0},{"$f":"M53-H53","v":0}]
[null,null,"SBW",3,3,3,{"$f":"IF(G21<G$32,$C$32,IF(G21<G$33,$C$33,IF(G21<G$34,$C$34,$C$35)))","v":2},2,1,2,1,{"$f":"IF(L21<L$32,$C$32,IF(L21<L$33,$C$33,IF(L21<L$34,$C$34,$C$35)))","v":1},3,null,"SBW",-2,-1,-2,{"$f":"L54-G54","v":-1},{"$f":"M54-H54","v":1}]
[null,null,"SEW",4,3,3,{"$f":"IF(G22<G$32,$C$32,IF(G22<G$33,$C$33,IF(G22<G$34,$C$34,$C$35)))","v":2},3,3,3,2,{"$f":"IF(L22<L$32,$C$32,IF(L22<L$33,$C$33,IF(L22<L$34,$C$34,$C$35)))","v":2},2,null,"SEW",{"$f":"I55-D55","v":-1},{"$f":"J55-E55","v":0},{"$f":"K55-F55","v":-1},{"$f":"L55-G55","v":0},{"$f":"M55-H55","v":-1}]
[null,null,"SST",4,3,3,{"$f":"IF(G23<G$32,$C$32,IF(G23<G$33,$C$33,IF(G23<G$34,$C$34,$C$35)))","v":1},1,1,1,1,{"$f":"IF(L23<L$32,$C$32,IF(L23<L$33,$C$33,IF(L23<L$34,$C$34,$C$35)))","v":1},1,null,"SST",{"$f":"I56-D56","v":-3},-2,-2,0,0]
[null,null,"SES",4,2,2,{"$f":"IF(G24<G$32,$C$32,IF(G24<G$33,$C$33,IF(G24<G$34,$C$34,$C$35)))","v":3},3,2,3,3,{"$f":"IF(L24<L$32,$C$32,IF(L24<L$33,$C$33,IF(L24<L$34,$C$34,$C$35)))","v":2},2,null,"SES",{"$f":"I57-D57","v":-2},1,1,-1,-1]
[null,null,"VCE",null,4,4,{"$f":"IF(G25<G$32,$C$32,IF(G25<G$33,$C$33,IF(G25<G$34,$C$34,$C$35)))","v":3},4,3,4,4,{"$f":"IF(L25<L$32,$C$32,IF(L25<L$33,$C$33,IF(L25<L$34,$C$34,$C$35)))","v":4},4,null,"VCE",null,0,0,1,0]
[null,null,"VEA",4,4,4,{"$f":"IF(G26<G$32,$C$32,IF(G26<G$33,$C$33,IF(G26<G$34,$C$34,$C$35)))","v":4},2,3,2,2,{"$f":"IF(L26<L$32,$C$32,IF(L26<L$33,$C$33,IF(L26<L$34,$C$34,$C$35)))","v":4},4,null,"VEA",{"$f":"I59-D59","v":-1},-2,-2,0,2]
[null,null,"VSE",{"$f":"IF(D27<D$32,$C$32,IF(D27<D$33,$C$33,IF(D27<D$34,$C$34,$C$35)))","v":4},4,4,{"$f":"IF(G27<G$32,$C$32,IF(G27<G$33,$C$33,IF(G27<G$34,$C$34,$C$35)))","v":4},4,4,4,4,{"$f":"IF(L27<L$32,$C$32,IF(L27<L$33,$C$33,IF(L27<L$34,$C$34,$C$35)))","v":4},4,null,"VSE",{"$f":"I60-D60","v":0},0,0,0,0]
[]
[]
[null,null,null,1,1,1,1]
[null,null,null,{"$f":"D63+1","v":2},2,2,{"$f":"G63+1","v":2}]
[null,null,null,3,3,3,{"$f":"G64+1","v":3}]
[null,null,null,4,4,4,{"$f":"G65+1","v":4}]
[null,null,null,5,5,5,{"$f":"G66+1","v":5}]
[null,null,null,6,6,6,{"$f":"G67+1","v":6}]
[null,null,null,7,7,7,{"$f":"G68+1","v":7}]
[null,null,null,8,8,8,{"$f":"G69+1","v":8}]
[null,null,null,9,9,9,{"$f":"G70+1","v":9}]
[null,null,null,10,10,10,{"$f":"G71+1","v":10}]
[null,null,null,11,11,11,{"$f":"G72+1","v":11}]
[null,null,null,12,12,12,{"$f":"G73+1","v":12}]
[null,null,null,13,13,13,{"$f":"G74+1","v":13}]
[null,null,null,14,14,14,{"$f":"G75+1","v":14}]
[null,null,null,15,15,15,{"$f":"G76+1","v":15}]
[null,null,null,16,16,16,{"$f":"G77+1","v":16}]
[null,null,null,17,17,17,{"$f":"G78+1","v":17}]
[null,null,null,{"$f":"D79+1","v":18},18,18,{"$f":"G79+1","v":18}]
[null,null,null,19,19,19,{"$f":"G80+1","v":19}]
[null,null,null,null,{"$f":"E81+1","v":20},{"$f":"F81+1","v":20},{"$f":"G81+1","v":20}]
[null,null,null,null,{"$f":"E82+1","v":21},{"$f":"F82+1","v":21}]
[null,null,null,null,{"$f":"E83+1","v":22}]

{"sheet":"CAPEX (Q)","index":26,"n_rows":105,"n_cols":21,"rows_kept":105,"cut":false,"hidden":false,"merged":[[3,9,3,10]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"CAPEX (Q)"}]
["This sheet contains the workings deriving historical rank change frequencies for Capex at the level of quartile ranks."]
[]
[null,null,null,null,null,3,4,5,null,"Change in rank"]
[null,null,null,null,null,"PR99","PR04","PR09",null,null,null,null,"Change in rank","Frequency","Probability","Probability (fitted normal distribution)","Fitted values (expected value basis)"]
[null,null,null,null,"Water infrastructure (WI)",null,null,null,null,null,null,null,-3,{"$f":"COUNTIF($J$62:$K$105,M6)","v":3},{"$f":"N6/SUM($N$6:$N$12)","v":3.5714285714285712E-2},{"$f":"_xlfn.NORM.DIST(M6,0,$N$18,FALSE)","v":3.2148086648932775E-2},{"$f":"P6*$N$13","v":2.7004392785103533}]
[null,null,null,null,"ANH",{"$f":"VLOOKUP($E7,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":7},{"$f":"VLOOKUP($E7,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":7},{"$f":"VLOOKUP($E7,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":1},null,null,null,null,-2,9,0.10714285714285714,0.10607947232342803,8.9106756751679548]
[null,null,null,null,"WSH",{"$f":"VLOOKUP($E8,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":15},{"$f":"VLOOKUP($E8,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":5},{"$f":"VLOOKUP($E8,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":13},null,null,null,null,-1,21,0.25,0.2171286254533005,18.238804538077243]
[null,null,null,null,"NES",{"$f":"VLOOKUP($E9,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":10},{"$f":"VLOOKUP($E9,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":16},{"$f":"VLOOKUP($E9,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":6},null,null,null,null,0,26,0.30952380952380953,0.275684486030915,23.157496826596859]
[null,null,null,null,"SVT",{"$f":"VLOOKUP($E10,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":19},{"$f":"VLOOKUP($E10,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":6},{"$f":"VLOOKUP($E10,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":3},null,null,null,null,1,10,0.11904761904761904,0.2171286254533005,18.238804538077243]
[null,null,null,null,"SWT",{"$f":"VLOOKUP($E11,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":1},{"$f":"VLOOKUP($E11,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":1},{"$f":"VLOOKUP($E11,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":17},null,null,null,null,2,11,0.13095238095238096,0.10607947232342803,8.9106756751679548]
[null,null,null,null,"SRN",{"$f":"VLOOKUP($E12,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":25},{"$f":"VLOOKUP($E12,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":14},{"$f":"VLOOKUP($E12,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":7},null,null,null,null,3,4,4.7619047619047616E-2,3.2148086648932775E-2,2.7004392785103533]
[null,null,null,null,"TMS",{"$f":"VLOOKUP($E13,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":4},{"$f":"VLOOKUP($E13,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":7},{"$f":"VLOOKUP($E13,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":15},null,null,null,null,"Total:",{"$f":"SUM(N6:N12)","v":84},1]
[null,null,null,null,"NWT",{"$f":"VLOOKUP($E14,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":10},{"$f":"VLOOKUP($E14,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":3},{"$f":"VLOOKUP($E14,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":2}]
[null,null,null,null,"WSX",{"$f":"VLOOKUP($E15,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":3},{"$f":"VLOOKUP($E15,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":1},{"$f":"VLOOKUP($E15,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":5}]
[null,null,null,null,"YKY",{"$f":"VLOOKUP($E16,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":2},{"$f":"VLOOKUP($E16,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":3},{"$f":"VLOOKUP($E16,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":8}]
[null,null,null,null,"BWH",{"$f":"VLOOKUP($E17,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":21},{"$f":"VLOOKUP($E17,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":16},{"$f":"VLOOKUP($E17,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":18},null,null,null,null,"Mean",{"$f":"AVERAGE(J62:K105)","v":-4.7619047619047616E-2}]
[null,null,null,null,"BRL",{"$f":"VLOOKUP($E18,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":23},{"$f":"VLOOKUP($E18,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":21},{"$f":"VLOOKUP($E18,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":10},null,null,null,null,"Standard Deviation",{"$f":"STDEV(J62:K105)","v":1.4470973181882121}]
[null,null,null,null,"CAM",{"$f":"VLOOKUP($E19,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":13},{"$f":"VLOOKUP($E19,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":22},{"$f":"VLOOKUP($E19,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":14}]
[null,null,null,null,"DVW",{"$f":"VLOOKUP($E20,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":6},{"$f":"VLOOKUP($E20,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":19},{"$f":"VLOOKUP($E20,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":9}]
[null,null,null,null,"FLK",{"$f":"VLOOKUP($E21,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":22},{"$f":"VLOOKUP($E21,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":20},{"$f":"VLOOKUP($E21,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":4}]
[null,null,null,null,"PRT",{"$f":"VLOOKUP($E22,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":13},{"$f":"VLOOKUP($E22,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":7},{"$f":"VLOOKUP($E22,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":16}]
[null,null,null,null,"SEW",{"$f":"VLOOKUP($E23,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":20},{"$f":"VLOOKUP($E23,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":7},{"$f":"VLOOKUP($E23,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":19}]
[null,null,null,null,"SST",{"$f":"VLOOKUP($E24,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":24},{"$f":"VLOOKUP($E24,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":12},{"$f":"VLOOKUP($E24,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":10}]
[null,null,null,null,"SES",{"$f":"VLOOKUP($E25,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":5},{"$f":"VLOOKUP($E25,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":15},{"$f":"VLOOKUP($E25,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":12}]
[null,null,null,null,"THD",{"$f":"VLOOKUP($E26,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":12},{"$f":"VLOOKUP($E26,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":7},{"$f":"VLOOKUP($E26,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":21}]
[null,null,null,null,"TVN",{"$f":"VLOOKUP($E27,'Totex Inputs PR99-PR09'!$C$86:$G$106,F$4,FALSE)","v":9},{"$f":"VLOOKUP($E27,'Totex Inputs PR99-PR09'!$C$86:$G$106,G$4,FALSE)","v":18},{"$f":"VLOOKUP($E27,'Totex Inputs PR99-PR09'!$C$86:$G$106,H$4,FALSE)","v":20}]
[]
[null,null,null,null,null,"PR99","PR04","PR09"]
[null,null,null,null,"Water Non-infrastructure (WNI)"]
[null,null,null,null,"ANH",{"$f":"VLOOKUP($E31,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":11},{"$f":"VLOOKUP($E31,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":20},{"$f":"VLOOKUP($E31,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":12}]
[null,null,null,null,"WSH",{"$f":"VLOOKUP($E32,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":12},{"$f":"VLOOKUP($E32,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":3},{"$f":"VLOOKUP($E32,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":8}]
[null,null,null,null,"NES",{"$f":"VLOOKUP($E33,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":15},{"$f":"VLOOKUP($E33,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":15},{"$f":"VLOOKUP($E33,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":1}]
[null,null,null,null,"SVT",{"$f":"VLOOKUP($E34,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":16},{"$f":"VLOOKUP($E34,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":4},{"$f":"VLOOKUP($E34,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":21}]
[null,null,null,null,"SWT",{"$f":"VLOOKUP($E35,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":4},{"$f":"VLOOKUP($E35,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":6},{"$f":"VLOOKUP($E35,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":6}]
[null,null,null,null,"SRN",{"$f":"VLOOKUP($E36,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":7},{"$f":"VLOOKUP($E36,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":18},{"$f":"VLOOKUP($E36,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":15}]
[null,null,null,null,"TMS",{"$f":"VLOOKUP($E37,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":6},{"$f":"VLOOKUP($E37,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":9},{"$f":"VLOOKUP($E37,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":11}]
[null,null,null,null,"NWT",{"$f":"VLOOKUP($E38,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":5},{"$f":"VLOOKUP($E38,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":18},{"$f":"VLOOKUP($E38,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":4}]
[null,null,null,null,"WSX",{"$f":"VLOOKUP($E39,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":1},{"$f":"VLOOKUP($E39,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":1},{"$f":"VLOOKUP($E39,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":3}]
[null,null,null,null,"YKY",{"$f":"VLOOKUP($E40,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":2},{"$f":"VLOOKUP($E40,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":2},{"$f":"VLOOKUP($E40,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":2}]
[null,null,null,null,"BWH",{"$f":"VLOOKUP($E41,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":25},{"$f":"VLOOKUP($E41,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":15},{"$f":"VLOOKUP($E41,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":16}]
[null,null,null,null,"BRL",{"$f":"VLOOKUP($E42,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":2},{"$f":"VLOOKUP($E42,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":15},{"$f":"VLOOKUP($E42,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":7}]
[null,null,null,null,"CAM",{"$f":"VLOOKUP($E43,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":20},{"$f":"VLOOKUP($E43,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":22},{"$f":"VLOOKUP($E43,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":13}]
[null,null,null,null,"DVW",{"$f":"VLOOKUP($E44,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":9},{"$f":"VLOOKUP($E44,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":10},{"$f":"VLOOKUP($E44,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":10}]
[null,null,null,null,"FLK",{"$f":"VLOOKUP($E45,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":8},{"$f":"VLOOKUP($E45,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":4},{"$f":"VLOOKUP($E45,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":20}]
[null,null,null,null,"PRT",{"$f":"VLOOKUP($E46,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":23},{"$f":"VLOOKUP($E46,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":13},{"$f":"VLOOKUP($E46,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":19}]
[null,null,null,null,"SEW",{"$f":"VLOOKUP($E47,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":10},{"$f":"VLOOKUP($E47,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":8},{"$f":"VLOOKUP($E47,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":5}]
[null,null,null,null,"SST",{"$f":"VLOOKUP($E48,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":24},{"$f":"VLOOKUP($E48,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":13},{"$f":"VLOOKUP($E48,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":9}]
[null,null,null,null,"SES",{"$f":"VLOOKUP($E49,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":21},{"$f":"VLOOKUP($E49,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":21},{"$f":"VLOOKUP($E49,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":14}]
[null,null,null,null,"THD",{"$f":"VLOOKUP($E50,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":22},{"$f":"VLOOKUP($E50,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":10},{"$f":"VLOOKUP($E50,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":18}]
[null,null,null,null,"TVN",{"$f":"VLOOKUP($E51,'Totex Inputs PR99-PR09'!$C$108:$G$128,F$4,FALSE)","v":18},{"$f":"VLOOKUP($E51,'Totex Inputs PR99-PR09'!$C$108:$G$128,G$4,FALSE)","v":10},{"$f":"VLOOKUP($E51,'Totex Inputs PR99-PR09'!$C$108:$G$128,H$4,FALSE)","v":17}]
[]
[]
[null,null,null,null,null,"PR99","PR04","PR09"]
[1,null,null,null,"Count:",{"$f":"COUNTA(G29:G50)","v":21},{"$f":"COUNTA(H29:H50)","v":21},21]
[2,null,0.25,"Upper quartile",1,{"$f":"PERCENTILE($A$55:$A$75,$C56)","v":6},{"$f":"PERCENTILE($A$55:$A$75,$C56)","v":6},6]
[3,null,0.5,"Second quartile",2,{"$f":"PERCENTILE($A$55:$A$75,$C57)","v":11},11,11]
[4,null,0.75,"Third quartile",3,16,16,16]
[5,null,1,"Bottom quartile",4,21,21,21,null,null,null,null,null,null,null,null,null,null,null,null,"Total in cat"]
[6,null,null,null,null,null,null,null,null,null,null,null,null,-3,-2,-1,0,1,2,3]
[7,null,null,null,"Water infrastructure (WI)",null,null,null,null,"PR99 to PR04","PR04 to PR09",null,1,{"$f":"COUNTIFS($F$62:$F$105,$M61,$J$62:$J$105,N$60)+COUNTIFS($G$62:$G$105,$M61,$K$62:$K$105,N$60)","v":0},{"$f":"COUNTIFS($F$62:$F$105,$M61,$J$62:$J$105,O$60)+COUNTIFS($G$62:$G$105,$M61,$K$62:$K$105,O$60)","v":0},0,11,4,3,4,{"$f":"SUM(N61:T61)","v":22}]
[8,null,null,null,"ANH",{"$f":"IF(F7<F$56,$E$56,IF(F7<F$57,$E$57,IF(F7<F$58,$E$58,$E$59)))","v":2},{"$f":"IF(G7<G$56,$E$56,IF(G7<G$57,$E$57,IF(G7<G$58,$E$58,$E$59)))","v":2},{"$f":"IF(H7<H$56,$E$56,IF(H7<H$57,$E$57,IF(H7<H$58,$E$58,$E$59)))","v":1},null,{"$f":"G62-F62","v":0},{"$f":"H62-G62","v":-1},null,2,{"$f":"COUNTIFS($F$62:$F$105,$M62,$J$62:$J$105,N$60)+COUNTIFS($G$62:$G$105,$M62,$K$62:$K$105,N$60)","v":0},0,5,6,2,8,0,{"$f":"SUM(N62:T62)","v":21}]
[9,null,null,null,"WSH",{"$f":"IF(F8<F$56,$E$56,IF(F8<F$57,$E$57,IF(F8<F$58,$E$58,$E$59)))","v":3},1,{"$f":"IF(H8<H$56,$E$56,IF(H8<H$57,$E$57,IF(H8<H$58,$E$58,$E$59)))","v":3},null,-2,2,null,3,0,3,6,2,4,0,0,{"$f":"SUM(N63:T63)","v":15}]
[10,null,null,null,"NES",2,4,{"$f":"IF(H9<H$56,$E$56,IF(H9<H$57,$E$57,IF(H9<H$58,$E$58,$E$59)))","v":2},null,2,-2,null,4,3,6,10,7,0,0,0,{"$f":"SUM(N64:T64)","v":26}]
[11,null,null,null,"SVT",4,2,{"$f":"IF(H10<H$56,$E$56,IF(H10<H$57,$E$57,IF(H10<H$58,$E$58,$E$59)))","v":1},null,-2,-1,null,null,{"$f":"SUM(N61:N64)","v":3},9,21,26,10,11,4,84]
[12,null,null,null,"SWT",1,1,{"$f":"IF(H11<H$56,$E$56,IF(H11<H$57,$E$57,IF(H11<H$58,$E$58,$E$59)))","v":4},null,0,3]
[13,null,null,null,"SRN",4,3,{"$f":"IF(H12<H$56,$E$56,IF(H12<H$57,$E$57,IF(H12<H$58,$E$58,$E$59)))","v":2},null,-1,-1]
[14,null,null,null,"TMS",1,2,{"$f":"IF(H13<H$56,$E$56,IF(H13<H$57,$E$57,IF(H13<H$58,$E$58,$E$59)))","v":3},null,1,1,null,null,-3,-2,-1,0,1,2,3]
[15,null,null,null,"NWT",2,1,{"$f":"IF(H14<H$56,$E$56,IF(H14<H$57,$E$57,IF(H14<H$58,$E$58,$E$59)))","v":1},null,-1,0,null,1,{"$f":"N61/$U61","v":0},0,0,0.5,0.18181818181818182,0.13636363636363635,0.18181818181818182,{"$f":"SUM(N69:T69)","v":1}]
[16,null,null,null,"WSX",1,1,{"$f":"IF(H15<H$56,$E$56,IF(H15<H$57,$E$57,IF(H15<H$58,$E$58,$E$59)))","v":1},null,0,0,null,2,{"$f":"N62/$U62","v":0},0,0.23809523809523808,0.2857142857142857,9.5238095238095233E-2,0.38095238095238093,0,{"$f":"SUM(N70:T70)","v":0.99999999999999989}]
[17,null,null,null,"YKY",1,1,{"$f":"IF(H16<H$56,$E$56,IF(H16<H$57,$E$57,IF(H16<H$58,$E$58,$E$59)))","v":2},null,0,1,null,3,{"$f":"N63/$U63","v":0},{"$f":"O63/$U63","v":0.2},0.4,0.13333333333333333,0.26666666666666666,0,0,{"$f":"SUM(N71:T71)","v":1}]
[18,null,null,null,"BWH",4,4,{"$f":"IF(H17<H$56,$E$56,IF(H17<H$57,$E$57,IF(H17<H$58,$E$58,$E$59)))","v":4},null,0,0,null,4,{"$f":"N64/$U64","v":0.11538461538461539},0.23076923076923078,0.38461538461538464,0.26923076923076922,0,0,0,{"$f":"SUM(N72:T72)","v":1}]
[19,null,null,null,"BRL",4,4,{"$f":"IF(H18<H$56,$E$56,IF(H18<H$57,$E$57,IF(H18<H$58,$E$58,$E$59)))","v":2},null,0,-2]
[20,null,null,null,"CAM",3,4,{"$f":"IF(H19<H$56,$E$56,IF(H19<H$57,$E$57,IF(H19<H$58,$E$58,$E$59)))","v":3},null,1,-1]
[21,null,null,null,"DVW",2,4,{"$f":"IF(H20<H$56,$E$56,IF(H20<H$57,$E$57,IF(H20<H$58,$E$58,$E$59)))","v":2},null,2,-2]
[null,null,null,null,"FLK",4,4,{"$f":"IF(H21<H$56,$E$56,IF(H21<H$57,$E$57,IF(H21<H$58,$E$58,$E$59)))","v":1},null,0,-3]
[null,null,null,null,"PRT",3,2,{"$f":"IF(H22<H$56,$E$56,IF(H22<H$57,$E$57,IF(H22<H$58,$E$58,$E$59)))","v":4},null,-1,2]
[null,null,null,null,"SEW",4,2,{"$f":"IF(H23<H$56,$E$56,IF(H23<H$57,$E$57,IF(H23<H$58,$E$58,$E$59)))","v":4},null,-2,2]
[null,null,null,null,"SST",4,3,{"$f":"IF(H24<H$56,$E$56,IF(H24<H$57,$E$57,IF(H24<H$58,$E$58,$E$59)))","v":2},null,-1,-1]
[null,null,null,null,"SES",1,3,{"$f":"IF(H25<H$56,$E$56,IF(H25<H$57,$E$57,IF(H25<H$58,$E$58,$E$59)))","v":3},null,2,0]
[null,null,null,null,"THD",3,2,{"$f":"IF(H26<H$56,$E$56,IF(H26<H$57,$E$57,IF(H26<H$58,$E$58,$E$59)))","v":4},null,-1,2]
[null,null,null,null,"TVN",2,4,{"$f":"IF(H27<H$56,$E$56,IF(H27<H$57,$E$57,IF(H27<H$58,$E$58,$E$59)))","v":4},null,2,0]
[]
[null,null,null,null,"Water Non-infrastructure (WNI)"]
[null,null,null,null,"ANH",{"$f":"IF(F30<F$56,$E$56,IF(F30<F$57,$E$57,IF(F30<F$58,$E$58,$E$59)))","v":1},{"$f":"IF(G30<G$56,$E$56,IF(G30<G$57,$E$57,IF(G30<G$58,$E$58,$E$59)))","v":1},{"$f":"IF(H30<H$56,$E$56,IF(H30<H$57,$E$57,IF(H30<H$58,$E$58,$E$59)))","v":1},null,{"$f":"G85-F85","v":0},{"$f":"H85-G85","v":0}]
[null,null,null,null,"WSH",{"$f":"IF(F31<F$56,$E$56,IF(F31<F$57,$E$57,IF(F31<F$58,$E$58,$E$59)))","v":3},4,3,null,1,-1]
[null,null,null,null,"NES",{"$f":"IF(F32<F$56,$E$56,IF(F32<F$57,$E$57,IF(F32<F$58,$E$58,$E$59)))","v":3},1,2,null,-2,1]
[null,null,null,null,"SVT",{"$f":"IF(F33<F$56,$E$56,IF(F33<F$57,$E$57,IF(F33<F$58,$E$58,$E$59)))","v":3},3,1,null,0,-2]
[null,null,null,null,"SWT",{"$f":"IF(F34<F$56,$E$56,IF(F34<F$57,$E$57,IF(F34<F$58,$E$58,$E$59)))","v":4},1,4,null,-3,3]
[null,null,null,null,"SRN",{"$f":"IF(F35<F$56,$E$56,IF(F35<F$57,$E$57,IF(F35<F$58,$E$58,$E$59)))","v":1},2,2,null,1,0]
[null,null,null,null,"TMS",{"$f":"IF(F36<F$56,$E$56,IF(F36<F$57,$E$57,IF(F36<F$58,$E$58,$E$59)))","v":2},4,3,null,2,-1]
[null,null,null,null,"NWT",{"$f":"IF(F37<F$56,$E$56,IF(F37<F$57,$E$57,IF(F37<F$58,$E$58,$E$59)))","v":2},2,3,null,0,1]
[null,null,null,null,"WSX",{"$f":"IF(F38<F$56,$E$56,IF(F38<F$57,$E$57,IF(F38<F$58,$E$58,$E$59)))","v":1},4,1,null,3,-3]
[null,null,null,null,"YKY",{"$f":"IF(F39<F$56,$E$56,IF(F39<F$57,$E$57,IF(F39<F$58,$E$58,$E$59)))","v":1},1,1,null,0,0]
[null,null,null,null,"BWH",{"$f":"IF(F40<F$56,$E$56,IF(F40<F$57,$E$57,IF(F40<F$58,$E$58,$E$59)))","v":1},1,1,null,0,0]
[null,null,null,null,"BRL",{"$f":"IF(F41<F$56,$E$56,IF(F41<F$57,$E$57,IF(F41<F$58,$E$58,$E$59)))","v":4},3,4,null,-1,1]
[null,null,null,null,"CAM",{"$f":"IF(F42<F$56,$E$56,IF(F42<F$57,$E$57,IF(F42<F$58,$E$58,$E$59)))","v":1},3,2,null,2,-1]
[null,null,null,null,"DVW",{"$f":"IF(F43<F$56,$E$56,IF(F43<F$57,$E$57,IF(F43<F$58,$E$58,$E$59)))","v":4},4,3,null,0,-1]
[null,null,null,null,"FLK",{"$f":"IF(F44<F$56,$E$56,IF(F44<F$57,$E$57,IF(F44<F$58,$E$58,$E$59)))","v":2},2,2,null,0,0]
[null,null,null,null,"PRT",{"$f":"IF(F45<F$56,$E$56,IF(F45<F$57,$E$57,IF(F45<F$58,$E$58,$E$59)))","v":2},1,4,null,-1,3]
[null,null,null,null,"SEW",{"$f":"IF(F46<F$56,$E$56,IF(F46<F$57,$E$57,IF(F46<F$58,$E$58,$E$59)))","v":4},3,4,null,-1,1]
[null,null,null,null,"SST",{"$f":"IF(F47<F$56,$E$56,IF(F47<F$57,$E$57,IF(F47<F$58,$E$58,$E$59)))","v":2},2,1,null,0,-1]
[null,null,null,null,"SES",{"$f":"IF(F48<F$56,$E$56,IF(F48<F$57,$E$57,IF(F48<F$58,$E$58,$E$59)))","v":4},3,2,null,-1,-1]
[null,null,null,null,"THD",{"$f":"IF(F49<F$56,$E$56,IF(F49<F$57,$E$57,IF(F49<F$58,$E$58,$E$59)))","v":4},4,3,null,0,-1]
[null,null,null,null,"TVN",{"$f":"IF(F50<F$56,$E$56,IF(F50<F$57,$E$57,IF(F50<F$58,$E$58,$E$59)))","v":4},2,4,null,-2,2]

{"sheet":"Base data->","index":27,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Totex Inputs PR99-PR09","index":28,"n_rows":140,"n_cols":14,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Totex Inputs PR99-PR09"}]
["This sheet contains the base historical data for capex and opex efficiency scores"]
[null,null,"Historic totex: Company actual totex (water) and Ofwat modelled totex, 2012-13 prices"]
[]
[null,null,"Unranked: Efficiency scores"]
[null,null,"Company","Company","Totex - actuals","Totex - modelled (post triangulation)"]
[null,null,"ANH","Anglian Water",299.50447674109319,301.23563836567087]
[null,null,"WSH","Dwr Cymru (Welsh)",256.45900400700691,233.80276877051534]
[null,null,"NES","Northumbrian Water",248.78087730407066,266.76960842767278]
[null,null,"SVT","Severn Trent Water",460.31409692571941,481.14482001850376]
[null,null,"SWT","South West Water",122.92562284369383,145.50566130425202]
[null,null,"SRN","Southern Water",150.27023224455382,147.80103933368804]
[null,null,"TMS","Thames Water",642.07282396680955,680.68189242632468]
[null,null,"NWT","United Utilities",427.87939516860189,415.6861954022894]
[null,null,"WSX","Wessex Water",103.19810338694435,102.56479921732461]
[null,null,"YKY","Yorkshire Water",269.59350092579319,280.40878734597419]
[null,null,"AFW","Affinity Water",188.3814893434668,193.75436441284702]
[null,null,"BRL","Bristol Water",83.509154781814743,68.219496735959936]
[null,null,"DVW","Dee Valley Water",15.386596043227918,16.037872458107948]
[null,null,"PRT","Portsmouth Water",25.275437630520553,27.624580937973761]
[null,null,"SBW","Sembcorp Bournemouth Water",23.087649891918904,27.397863879042866]
[null,null,"SEW","South East Water",128.56502518005942,138.88216757868497]
[null,null,"SSC","South Staffordshire Cambridge",73.981398480475391,78.6054755022829]
[null,null,"SES","Sutton & East Surrey Water",42.474457888840497,41.034353504144107]
[]
[]
[]
[]
[]
[]
[null,null,"Forecast totex: Company totex (water) projections and Ofwat forecast (consisting of modelled costs and adjustments), 2012-13 prices"]
[]
[null,null,"Company totex v. Ofwat modelled totex for AMP6 (£m, 2012-13 prices)"]
[null,null,"Identifier","Company","Company BP projection","Ofwat Forecast"]
[null,null,"ANH","Anglian Water",1703.9025275824099,1656.4341850885216]
[null,null,"WSH","Dwr Cymru (Welsh)",1197.5694697348968,1192.2159923273277]
[null,null,"NES","Northumbrian Water",1285.5122014193221,1307.7251575998116]
[null,null,"SVT","Severn Trent Water",2849.8588580412056,2759.706227399839]
[null,null,"SWT","South West Water",634.7627132186991,693.51476878709991]
[null,null,"SRN","Southern Water",789.97230014604884,743.47788134945768]
[null,null,"TMS","Thames Water",3197.491536953532,3356.1246020980079]
[null,null,"NWT","United Utilities",2356.2283134007853,2345.0566362904719]
[null,null,"WSX","Wessex Water",696.1500996551996,670.75827863184622]
[null,null,"YKY","Yorkshire Water",1419.6971326178741,1504.996076761413]
[null,null,"AFW","Affinity Water",1020.0544287522338,1077.392993738832]
[null,null,"BRL","Bristol Water",534.41246803331524,402.44513051388731]
[null,null,"DVW","Dee Valley Water",101.16434372119558,97.454363305398729]
[null,null,"PRT","Portsmouth Water",134.05737342945744,138.91189300765896]
[null,null,"SBW","Sembcorp Bournemouth Water",132.27358404497434,130.7364234593]
[null,null,"SEW","South East Water",794.54350748780985,770.8196241200427]
[null,null,"SSC","South Staffordshire Cambridge",396.32404594837561,383.86250844139136]
[null,null,"SES","Sutton & East Surrey Water",226.00238039976335,220.52084508168977]
[]
[]
[null,null,"Opex efficiency rankings (water service only)"]
[]
[null,null,"Identifier","Company",2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[null,null,"ANH","Anglian Water",8,11,7,12,9,10,9,5,3,5]
[null,null,"WSH","Dwr Cymru (Welsh)",25,22,22,20,16,20,18,18,16,21]
[null,null,"NES","Northumbrian Water",null,7,5,14,13,17,12,12,9,15]
[null,null,"SVT","Severn Trent Water",14,9,6,4,6,11,15,14,8,13]
[null,null,"SWT","South West Water",18,16,9,19,19,22,19,19,18,17]
[null,null,"SRN","Southern Water",4,1,2,10,4,5,1,7,7,1]
[null,null,"TMS","Thames Water",6,5,11,21,21,18,22,22,15,14]
[null,null,"NWT","United Utilities",12,6,8,7,12,19,10,13,12,8]
[null,null,"WSX","Wessex Water",1,4,4,3,3,7,3,2,4,9]
[null,null,"YKY","Yorkshire Water",null,2,1,5,5,8,2,3,2,4]
[null,null,"BRL","Bristol Water",24,17,20,16,20,13,17,16,14,11]
[null,null,"CAM","Cambridge Water",5,10,15,6,7,4,11,11,19,19]
[null,null,"DVW","Dee Valley Water",9,12,16,9,10,3,6,17,13,10]
[null,null,"MKT","Mid-Kent Water",22,19,19,18,17,14,13,8]
[null,null,"PRT","Portsmouth Water",3,3,3,1,1,1,4,1,1,2]
[null,null,"SBW","Sembcorp Bournemouth Water",13,14,14,8,8,6,7,6,6,12]
[null,null,"SEW","South East Water",21,13,12,11,15,15,14,10,11,7]
[null,null,"SST","South Staffordshire Water",17,15,13,2,2,2,5,4,5,3]
[null,null,"SES","Sutton & East Surrey Water",16,8,10,13,14,9,16,15,10,6]
[null,null,"VCE","Veolia Central",null,18,17,15,18,16,20,21,20,20]
[null,null,"VEA","Veolia East",20,20,18,17,11,12,8,9,17,16]
[null,null,"VSE","Veolia South East",23,21,21,22,22,21,21,20,21,18]
[]
[]
[null,null,"Capex efficiency rankings (water service only)"]
[]
[null,null,"Identifier","Company","PR99","PR04","PR09"]
[null,null,"Water Infrastructure (WI)"]
[null,null,"ANH","Anglian Water",7,7,1]
[null,null,"WSH","Dwr Cymru (Welsh)",15,5,13]
[null,null,"NES","Northumbrian Water",10,16,6]
[null,null,"SVT","Severn Trent Water",19,6,3]
[null,null,"SWT","South West Water",1,1,17]
[null,null,"SRN","Southern Water",25,14,7]
[null,null,"TMS","Thames Water",4,7,15]
[null,null,"NWT","United Utilities",10,3,2]
[null,null,"WSX","Wessex Water",3,1,5]
[null,null,"YKY","Yorkshire Water",2,3,8]
[null,null,"BWH","Bournemouth and West Hampshire",21,16,18]
[null,null,"BRL","Bristol Water",23,21,10]
[null,null,"CAM","Cambridge Water",13,22,14]
[null,null,"DVW","Dee Valley Water",6,19,9]
[null,null,"FLK","Folkstone and Dover Water",22,20,4]
[null,null,"PRT","Portsmouth Water",13,7,16]
[null,null,"SEW","South East Water",20,7,19]
[null,null,"SST","South Staffordshire Water",24,12,10]
[null,null,"SES","Sutton & East Surrey Water",5,15,12]
[null,null,"THD","Tendring Hundred Water",12,7,21]
[null,null,"TVN","Three Valleys Water",9,18,20]
[null,null,"Water Non-Infrastructure (WNI)"]
[null,null,"ANH","Anglian Water",11,20,12]
[null,null,"WSH","Dwr Cymru (Welsh)",12,3,8]
[null,null,"NES","Northumbrian Water",15,15,1]
[null,null,"SVT","Severn Trent Water",16,4,21]
[null,null,"SWT","South West Water",4,6,6]
[null,null,"SRN","Southern Water",7,18,15]
[null,null,"TMS","Thames Water",6,9,11]
[null,null,"NWT","United Utilities",5,18,4]
[null,null,"WSX","Wessex Water",1,1,3]
[null,null,"YKY","Yorkshire Water",2,2,2]
[null,null,"BWH","Bournemouth and West Hampshire",25,15,16]
[null,null,"BRL","Bristol Water",2,15,7]
[null,null,"CAM","Cambridge Water",20,22,13]
[null,null,"DVW","Dee Valley Water",9,10,10]
[null,null,"FLK","Folkstone and Dover Water",8,4,20]
[null,null,"PRT","Portsmouth Water",23,13,19]
[null,null,"SEW","South East Water",10,8,5]
[null,null,"SST","South Staffordshire Water",24,13,9]
[null,null,"SES","Sutton & East Surrey Water",21,21,14]
[null,null,"THD","Tendring Hundred Water",22,10,18]
[null,null,"TVN","Three Valleys Water",18,10,17]
[]
[null,null,"Small company financing impact (£m, 2012-13 prices) - Output from financial model given a 15 bps increase in the cost of debt"]
[]
[null,null,"Identifier","Company","2015-16","2016-17","2017-18","2018-19","2019-20"]
[null,null,"BRL","Bristol Water",0.63814389480785394,0.65177432260297508,0.67017293723442606,0.68808968113751234,0.70497727200658744]
[null,null,"DVW","Dee Valley Water",0.10566421697536299,0.11642799002324367,0.12745576368378764,0.13148698340381415,0.13154362339030357]
[null,null,"PRT","Portsmouth Water",0.18579077794587562,0.18686891248486148,0.2033811655931359,0.20796411483281219,0.21023631073001781]
[null,null,"SBW","Sembcorp Bournemouth Water",0.23131208953530091,0.23474568813619356,0.2369157308717007,0.23749446599519786,0.23655718470403286]
[null,null,"SSC","South Staffordshire Cambridge",0.49365702208343976,0.49535541218688195,0.50504129685798205,0.51522197993915597,0.5256782844036394]
[null,null,"SES","Sutton & East Surrey Water",0.31555626942099479,0.31661920208514971,0.32317520444950532,0.32960151990008768,0.33296359627051686]
[]
[null,"END OF SHEET"]

{"sheet":"PR14 Efficiency Rank","index":29,"n_rows":87,"n_cols":25,"rows_kept":87,"cut":false,"hidden":false,"merged":[[2,1,4,25]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"PR14 Efficiency Rank"}]
[null,"This sheet contains the workings for deriving PR14 efficiency scores"]
[null,"Description: This worksheet estimates company totex based on a weighted average of historic and forecast totex. Based on this data, an efficiency ratio is calculated for each company and the companies are ranked by their level of efficiency (1 = most efficient and 18 = least efficient). \nThe table titled \"Impact of loss of comparator\" calculates the upper quartile value of the efficiency ratio based on (1) all companies; (2) without the most efficient company; and (3) without the least efficient company. The resulting upper quartile efficiency ratios are then used to calculate the financial impact of the loss of a comparator at either end of the efficiency scale."]
[]
[]
[]
[null,{"$f":"\"Impact of loss of comparator (\"&E9*100&\"% weight on historic totex)\"","v":"Impact of loss of comparator (0% weight on historic totex)"}]
[]
[null,null,null,"Weight on historic totex:",0]
[]
[null,null,"Unranked: Company totex v. Ofwat modelled totex for AMP6 (£m, 2012-13 prices)",null,null,null,null,null,null,"Ranked: Company totex v. Ofwat modelled totex for AMP6 (£m, 2012-13 prices)"]
[null,null,"Identifier","Company","Company amount","Modelled Amount","Gap (£m)","Gap (%)",null,"Rank","Identifier","Company","Company amount","Modelled Amount","Gap (£m)","Gap (%)","Efficiency ratio","Rank",null,null,null,null,"Efficiency ratio","Delta (%)","Delta (£m)"]
[null,null,null,null,"(1)","(2)","(3) = (2) - (1)","(3)/(2)",null,null,null,null,"(1)","(2)","(3) = (2) - (1)","(4) = (3)/(2)","(5) = (1)/(2)"]
[null,null,"ANH","Anglian Water",{"$f":"(1-$E$9)*G68+$E$9*E68*5","v":1703.9025275824099},1656.4341850885216,{"$f":"F14-E14","v":-47.468342493888258},{"$f":"G14/E14","v":-2.7858602076985553E-2},null,1,{"$f":"INDEX($C$14:$H$31,MATCH($P14,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"SWB"},{"$f":"INDEX($C$14:$H$31,MATCH($P14,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"South West Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P14,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":634.7627132186991},{"$f":"INDEX($C$14:$H$31,MATCH($P14,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":693.51476878709991},{"$f":"INDEX($C$14:$H$31,MATCH($P14,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":58.752055568400806},{"$f":"LARGE($H$14:$H$31,J14)","v":9.2557509042215214E-2},{"$f":"M14/N14","v":0.91528362738236524},{"$f":"(18+1)-RANK(Q14,$Q$14:$Q$31)","v":1},null,"Impact of loss of comparator (weighted)"]
[null,null,"WSH","Dwr Cymru (Welsh)",1197.5694697348968,1192.2159923273277,{"$f":"F15-E15","v":-5.3534774075690166},{"$f":"G15/E15","v":-4.470285476427604E-3},null,2,{"$f":"INDEX($C$14:$H$31,MATCH($P15,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"YKY"},{"$f":"INDEX($C$14:$H$31,MATCH($P15,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Yorkshire Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P15,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":1419.6971326178741},{"$f":"INDEX($C$14:$H$31,MATCH($P15,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":1504.996076761413},{"$f":"INDEX($C$14:$H$31,MATCH($P15,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":85.298944143538847},6.0082493782494611E-2,{"$f":"M15/N15","v":0.94332281295570364},{"$f":"(18+1)-RANK(Q15,$Q$14:$Q$31)","v":2},null,"Upper quartile (UQ)",null,null,{"$f":"PERCENTILE(Q14:Q31,0.25)","v":0.96954344755172217}]
[null,null,"NES","Northumbrian Water",1285.5122014193221,1307.7251575998116,22.212956180489527,1.7279459623926095E-2,null,3,{"$f":"INDEX($C$14:$H$31,MATCH($P16,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"AFW"},{"$f":"INDEX($C$14:$H$31,MATCH($P16,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Affinity Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P16,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":1020.0544287522338},{"$f":"INDEX($C$14:$H$31,MATCH($P16,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":1077.392993738832},{"$f":"INDEX($C$14:$H$31,MATCH($P16,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":57.338564986598271},5.6211279879189197E-2,0.94678026929837489,3,null,"UQ without one efficient company",null,null,{"$f":"PERCENTILE(Q15:Q31,0.25)","v":0.983014048440225},{"$f":"W16-W15","v":1.3470600888502826E-2},{"$f":"X16*V19","v":262.03219740583313}]
[null,null,"SVE","Severn Trent Water",2849.8588580412056,2759.706227399839,-90.152630641366613,-3.1634068609043768E-2,null,4,{"$f":"INDEX($C$14:$H$31,MATCH($P17,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"TMS"},{"$f":"INDEX($C$14:$H$31,MATCH($P17,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Thames Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P17,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":3197.491536953532},{"$f":"INDEX($C$14:$H$31,MATCH($P17,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":3356.1246020980079},{"$f":"INDEX($C$14:$H$31,MATCH($P17,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":158.63306514447595},4.9611723224642676E-2,0.95273326114134438,4,null,"UQ without one inefficient company",null,null,{"$f":"PERCENTILE(Q14:Q30,0.25)","v":0.96505324725555452},{"$f":"W17-W15","v":-4.4902002961676457E-3},{"$f":"X17*V19","v":-87.344065801945092}]
[null,null,"SWB","South West Water",634.7627132186991,693.51476878709991,58.752055568400806,9.2557509042215214E-2,null,5,{"$f":"INDEX($C$14:$H$31,MATCH($P18,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"PRT"},{"$f":"INDEX($C$14:$H$31,MATCH($P18,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Portsmouth Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P18,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":134.05737342945744},{"$f":"INDEX($C$14:$H$31,MATCH($P18,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":138.91189300765896},{"$f":"INDEX($C$14:$H$31,MATCH($P18,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":4.8545195782015185},3.6212253410708689E-2,0.96505324725555452,5]
[null,null,"SRN","Southern Water",789.97230014604884,743.47788134945768,-46.494418796591162,-5.8855758344938613E-2,null,6,{"$f":"INDEX($C$14:$H$31,MATCH($P19,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"NES"},{"$f":"INDEX($C$14:$H$31,MATCH($P19,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Northumbrian Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P19,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":1285.5122014193221},{"$f":"INDEX($C$14:$H$31,MATCH($P19,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":1307.7251575998116},{"$f":"INDEX($C$14:$H$31,MATCH($P19,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":22.212956180489527},1.7279459623926095E-2,0.983014048440225,6,null,"Industry totex (£m)",null,19452.153588001995]
[null,null,"TMS","Thames Water",3197.491536953532,3356.1246020980079,158.63306514447595,4.9611723224642676E-2,null,7,{"$f":"INDEX($C$14:$H$31,MATCH($P20,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"WSH"},{"$f":"INDEX($C$14:$H$31,MATCH($P20,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Dwr Cymru (Welsh)"},{"$f":"INDEX($C$14:$H$31,MATCH($P20,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":1197.5694697348968},{"$f":"INDEX($C$14:$H$31,MATCH($P20,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":1192.2159923273277},{"$f":"INDEX($C$14:$H$31,MATCH($P20,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-5.3534774075690166},-4.470285476427604E-3,1.0044903586615361,7]
[null,null,"UUW","United Utilities",2356.2283134007853,2345.0566362904719,-11.17167711031334,-4.741338963960188E-3,null,8,{"$f":"INDEX($C$14:$H$31,MATCH($P21,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"UUW"},{"$f":"INDEX($C$14:$H$31,MATCH($P21,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"United Utilities"},{"$f":"INDEX($C$14:$H$31,MATCH($P21,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":2356.2283134007853},{"$f":"INDEX($C$14:$H$31,MATCH($P21,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":2345.0566362904719},{"$f":"INDEX($C$14:$H$31,MATCH($P21,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-11.17167711031334},-4.741338963960188E-3,1.0047639263536019,8]
[null,null,"WSX","Wessex Water",696.1500996551996,670.75827863184622,-25.391821023353373,-3.64746353350087E-2,null,9,{"$f":"INDEX($C$14:$H$31,MATCH($P22,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"SBW"},{"$f":"INDEX($C$14:$H$31,MATCH($P22,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Sembcorp Bournemouth Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P22,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":132.27358404497434},{"$f":"INDEX($C$14:$H$31,MATCH($P22,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":130.7364234593},{"$f":"INDEX($C$14:$H$31,MATCH($P22,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-1.5371605856743429},-1.1621070047906867E-2,1.0117577071867265,9,null,"Impact of loss of comparator (unweighted, historic data only)"]
[null,null,"YKY","Yorkshire Water",1419.6971326178741,1504.996076761413,85.298944143538847,6.0082493782494611E-2,null,10,{"$f":"INDEX($C$14:$H$31,MATCH($P23,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"SES"},{"$f":"INDEX($C$14:$H$31,MATCH($P23,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Sutton & East Surrey Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P23,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":226.00238039976335},{"$f":"INDEX($C$14:$H$31,MATCH($P23,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":220.52084508168977},{"$f":"INDEX($C$14:$H$31,MATCH($P23,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-5.4815353180735826},-2.4254325588861463E-2,1.0248572207132753,10,null,"Upper quartile (UQ)",null,null,{"$f":"PERCENTILE($V$68:$V$85,0.25)","v":0.93471961718241325}]
[null,null,"AFW","Affinity Water",1020.0544287522338,1077.392993738832,57.338564986598271,5.6211279879189197E-2,null,11,{"$f":"INDEX($C$14:$H$31,MATCH($P24,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"ANH"},{"$f":"INDEX($C$14:$H$31,MATCH($P24,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Anglian Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P24,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":1703.9025275824099},{"$f":"INDEX($C$14:$H$31,MATCH($P24,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":1656.4341850885216},{"$f":"INDEX($C$14:$H$31,MATCH($P24,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-47.468342493888258},-2.7858602076985553E-2,1.0286569444902827,11,null,"UQ without one efficient company",null,null,{"$f":"PERCENTILE($V$69:$V$85,0.25)","v":0.94117360155561669},{"$f":"W24-W23","v":6.4539843732034363E-3},0]
[null,null,"BRL","Bristol Water",534.41246803331524,402.44513051388731,-131.96733751942793,-0.24693910680093095,null,12,{"$f":"INDEX($C$14:$H$31,MATCH($P25,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"SEW"},{"$f":"INDEX($C$14:$H$31,MATCH($P25,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"South East Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P25,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":794.54350748780985},{"$f":"INDEX($C$14:$H$31,MATCH($P25,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":770.8196241200427},{"$f":"INDEX($C$14:$H$31,MATCH($P25,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-23.723883367767144},-2.9858507613733314E-2,1.0307774771495342,12,null,"UQ without one inefficient company",null,null,{"$f":"PERCENTILE($V$68:$V$84,0.25)","v":0.93256828905801215},{"$f":"W25-W23","v":-2.1513281244011084E-3},0]
[null,null,"DVW","Dee Valley Water",101.16434372119558,97.454363305398729,-3.7099804157968492,-3.667280663651009E-2,null,13,{"$f":"INDEX($C$14:$H$31,MATCH($P26,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"SSC"},{"$f":"INDEX($C$14:$H$31,MATCH($P26,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"South Staffordshire Cambridge"},{"$f":"INDEX($C$14:$H$31,MATCH($P26,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":396.32404594837561},{"$f":"INDEX($C$14:$H$31,MATCH($P26,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":383.86250844139136},{"$f":"INDEX($C$14:$H$31,MATCH($P26,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-12.461537506984257},-3.1442799482844078E-2,1.0324635441934202,13]
[null,null,"PRT","Portsmouth Water",134.05737342945744,138.91189300765896,4.8545195782015185,3.6212253410708689E-2,null,14,{"$f":"INDEX($C$14:$H$31,MATCH($P27,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"SVE"},{"$f":"INDEX($C$14:$H$31,MATCH($P27,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Severn Trent Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P27,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":2849.8588580412056},{"$f":"INDEX($C$14:$H$31,MATCH($P27,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":2759.706227399839},{"$f":"INDEX($C$14:$H$31,MATCH($P27,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-90.152630641366613},-3.1634068609043768E-2,1.03266747371379,14,null,"Industry totex (£m)",null,19452.153588001995]
[null,null,"SBW","Sembcorp Bournemouth Water",132.27358404497434,130.7364234593,-1.5371605856743429,-1.1621070047906867E-2,null,15,{"$f":"INDEX($C$14:$H$31,MATCH($P28,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"WSX"},{"$f":"INDEX($C$14:$H$31,MATCH($P28,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Wessex Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P28,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":696.1500996551996},{"$f":"INDEX($C$14:$H$31,MATCH($P28,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":670.75827863184622},{"$f":"INDEX($C$14:$H$31,MATCH($P28,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-25.391821023353373},-3.64746353350087E-2,1.0378553971411957,15]
[null,null,"SEW","South East Water",794.54350748780985,770.8196241200427,-23.723883367767144,-2.9858507613733314E-2,null,16,{"$f":"INDEX($C$14:$H$31,MATCH($P29,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"DVW"},{"$f":"INDEX($C$14:$H$31,MATCH($P29,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Dee Valley Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P29,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":101.16434372119558},{"$f":"INDEX($C$14:$H$31,MATCH($P29,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":97.454363305398729},{"$f":"INDEX($C$14:$H$31,MATCH($P29,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-3.7099804157968492},-3.667280663651009E-2,1.0380689000467906,16]
[null,null,"SSC","South Staffordshire Cambridge",{"$f":"(1-$E$9)*G84+$E$9*E84*5","v":396.32404594837561},{"$f":"(1-$E$9)*H84+$E$9*F84*5","v":383.86250844139136},-12.461537506984257,-3.1442799482844078E-2,null,17,{"$f":"INDEX($C$14:$H$31,MATCH($P30,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"SRN"},{"$f":"INDEX($C$14:$H$31,MATCH($P30,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Southern Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P30,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":789.97230014604884},{"$f":"INDEX($C$14:$H$31,MATCH($P30,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":743.47788134945768},{"$f":"INDEX($C$14:$H$31,MATCH($P30,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-46.494418796591162},-5.8855758344938613E-2,1.0625363846900207,17]
[null,null,"SES","Sutton & East Surrey Water",{"$f":"(1-$E$9)*G85+$E$9*E85*5","v":226.00238039976335},{"$f":"(1-$E$9)*H85+$E$9*F85*5","v":220.52084508168977},-5.4815353180735826,-2.4254325588861463E-2,null,18,{"$f":"INDEX($C$14:$H$31,MATCH($P31,$H$14:$H$31,0),COLUMNS($C$14:C$14))","v":"BRL"},{"$f":"INDEX($C$14:$H$31,MATCH($P31,$H$14:$H$31,0),COLUMNS($C$14:D$14))","v":"Bristol Water"},{"$f":"INDEX($C$14:$H$31,MATCH($P31,$H$14:$H$31,0),COLUMNS($C$14:E$14))","v":534.41246803331524},{"$f":"INDEX($C$14:$H$31,MATCH($P31,$H$14:$H$31,0),COLUMNS($C$14:F$14))","v":402.44513051388731},{"$f":"INDEX($C$14:$H$31,MATCH($P31,$H$14:$H$31,0),COLUMNS($C$14:G$14))","v":-131.96733751942793},-0.24693910680093095,1.3279138633157697,18]
[null,null,"IND","Industry",{"$f":"SUM(E14:E31)","v":19469.977284587101},{"$f":"SUM(F14:F31)","v":19452.153588001995},{"$f":"F32-E32","v":-17.823696585106518},{"$f":"G32/E32","v":-9.1544516588707998E-4},null,null,"IND","Industry",{"$f":"SUM(M14:M31)","v":19469.977284587098},{"$f":"SUM(N14:N31)","v":19452.153588001995},{"$f":"N32-M32","v":-17.82369658510288},{"$f":"O32/M32","v":-9.1544516588689328E-4}]
[]
[]
[null,{"$f":"\"Impact of loss of comparator (\"&E37*100&\"% weight on historic totex)\"","v":"Impact of loss of comparator (100% weight on historic totex)"}]
[]
[null,null,null,"Weight on historic totex:",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('PR14 Efficiency Rank'!$J$42:$J$59,MATCH(TOTEX!A59,'PR14 Efficiency Rank'!$K$42:$K$59))","v":{"$error":"#N/A"}}]
[null,null,"Unranked: Company totex v. Ofwat modelled totex for AMP6 (£m, 2012-13 prices)",null,null,null,null,null,null,"Ranked: Company totex v. Ofwat modelled totex for AMP6 (£m, 2012-13 prices)"]
[null,null,"Identifier","Company","Company amount","Modelled Amount","Gap (£m)","Gap (%)",null,"Rank","Identifier","Company","Company amount","Modelled Amount","Gap (£m)","Gap (%)","Efficiency ratio",null,null,null,null,null,"Efficiency ratio","Delta (%)","Delta (£m)"]
[null,null,null,null,"(1)","(2)","(3) = (2) - (1)","(3)/(2)",null,null,null,null,"(1)","(2)","(3) = (2) - (1)","(4) = (3)/(2)","(5) = (1)/(2)","New name"]
[null,null,"ANH","Anglian Water",{"$f":"(1-$E$37)*G68+$E$37*E68*5","v":1497.5223837054659},{"$f":"(1-$E$37)*H68+$E$37*F68*5","v":1506.1781918283543},{"$f":"F42-E42","v":8.6558081228884021},{"$f":"G42/E42","v":5.780085972051042E-3},null,1,{"$f":"INDEX($C$42:$H$59,MATCH($P42,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"SBW"},{"$f":"INDEX($C$42:$H$59,MATCH($P42,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Sembcorp Bournemouth Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P42,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":115.43824945959452},{"$f":"INDEX($C$42:$H$59,MATCH($P42,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":136.98931939521432},{"$f":"INDEX($C$42:$H$59,MATCH($P42,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":21.551069935619807},{"$f":"LARGE($H$42:$H$59,J42)","v":0.18668916097140811},{"$f":"M42/N42","v":0.84268065546449689},null,null,"Impact of loss of comparator (weighted)"]
[null,null,"WSH","Dwr Cymru (Welsh)",{"$f":"(1-$E$37)*G69+$E$37*E69*5","v":1282.2950200350347},1169.0138438525767,-113.28117618245801,-8.834252212830318E-2,null,2,{"$f":"INDEX($C$42:$H$59,MATCH($P43,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"SWB"},{"$f":"INDEX($C$42:$H$59,MATCH($P43,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"South West Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P43,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":614.62811421846914},{"$f":"INDEX($C$42:$H$59,MATCH($P43,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":727.52830652126011},{"$f":"INDEX($C$42:$H$59,MATCH($P43,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":112.90019230279097},0.18368862356117455,0.8448167703018552,null,null,"Upper quartile (UQ)",null,null,{"$f":"PERCENTILE(Q42:Q59,0.25)","v":0.93471961718241325}]
[null,null,"NES","Northumbrian Water",1243.9043865203532,1333.8480421383638,89.943655618010553,7.2307531505387823E-2,null,3,{"$f":"INDEX($C$42:$H$59,MATCH($P44,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"PRT"},{"$f":"INDEX($C$42:$H$59,MATCH($P44,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Portsmouth Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P44,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":126.37718815260277},{"$f":"INDEX($C$42:$H$59,MATCH($P44,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":138.12290468986879},{"$f":"INDEX($C$42:$H$59,MATCH($P44,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":11.74571653726602},9.2941746124964045E-2,0.91496184819136983,null,null,"UQ without one efficient company",null,null,{"$f":"PERCENTILE(Q43:Q59,0.25)","v":0.94117360155561658},{"$f":"W44-W43","v":6.4539843732033253E-3},{"$f":"X44*V47","v":125.54389528211587}]
[null,null,"SVE","Severn Trent Water",2301.5704846285971,2405.7241000925187,104.1536154639216,4.5253280818262145E-2,null,4,{"$f":"INDEX($C$42:$H$59,MATCH($P45,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"SEW"},{"$f":"INDEX($C$42:$H$59,MATCH($P45,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"South East Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P45,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":642.82512590029705},{"$f":"INDEX($C$42:$H$59,MATCH($P45,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":694.41083789342485},{"$f":"INDEX($C$42:$H$59,MATCH($P45,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":51.585711993127802},8.024843758383024E-2,0.92571297972592281,null,null,"UQ without one inefficient company",null,null,{"$f":"PERCENTILE(Q42:Q58,0.25)","v":0.93256828905801215},{"$f":"W45-W43","v":-2.1513281244011084E-3},{"$f":"X45*V47","v":-41.847965094038621}]
[null,null,"SWB","South West Water",614.62811421846914,727.52830652126011,112.90019230279097,0.18368862356117455,null,5,{"$f":"INDEX($C$42:$H$59,MATCH($P46,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"NES"},{"$f":"INDEX($C$42:$H$59,MATCH($P46,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Northumbrian Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P46,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":1243.9043865203532},{"$f":"INDEX($C$42:$H$59,MATCH($P46,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":1333.8480421383638},{"$f":"INDEX($C$42:$H$59,MATCH($P46,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":89.943655618010553},7.2307531505387823E-2,0.93256828905801215]
[null,null,"SRN","Southern Water",751.35116122276918,739.00519666844025,-12.34596455432893,-1.6431683600830235E-2,null,6,{"$f":"INDEX($C$42:$H$59,MATCH($P47,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"SSC"},{"$f":"INDEX($C$42:$H$59,MATCH($P47,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"South Staffordshire Cambridge"},{"$f":"INDEX($C$42:$H$59,MATCH($P47,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":369.90699240237694},{"$f":"INDEX($C$42:$H$59,MATCH($P47,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":393.0273775114145},{"$f":"INDEX($C$42:$H$59,MATCH($P47,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":23.120385109037557},6.2503238878727913E-2,0.94117360155561658,null,null,"Industry totex (£m)",null,19452.153588001995]
[null,null,"TMS","Thames Water",3210.3641198340479,3403.4094621316235,193.04534229757564,6.0131914976533772E-2,null,7,{"$f":"INDEX($C$42:$H$59,MATCH($P48,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"TMS"},{"$f":"INDEX($C$42:$H$59,MATCH($P48,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Thames Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P48,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":3210.3641198340479},{"$f":"INDEX($C$42:$H$59,MATCH($P48,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":3403.4094621316235},{"$f":"INDEX($C$42:$H$59,MATCH($P48,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":193.04534229757564},6.0131914976533772E-2,0.94327883716446292]
[null,null,"UUW","United Utilities",2139.3969758430094,2078.4309770114469,-60.965998831562501,-2.8496814532300355E-2,null,8,{"$f":"INDEX($C$42:$H$59,MATCH($P49,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"SVE"},{"$f":"INDEX($C$42:$H$59,MATCH($P49,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Severn Trent Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P49,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":2301.5704846285971},{"$f":"INDEX($C$42:$H$59,MATCH($P49,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":2405.7241000925187},{"$f":"INDEX($C$42:$H$59,MATCH($P49,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":104.1536154639216},4.5253280818262145E-2,0.95670591841353869]
[null,null,"WSX","Wessex Water",515.99051693472177,512.82399608662308,-3.1665208480986848,-6.1367810922371719E-3,null,9,{"$f":"INDEX($C$42:$H$59,MATCH($P50,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"DVW"},{"$f":"INDEX($C$42:$H$59,MATCH($P50,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Dee Valley Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P50,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":76.932980216139583},{"$f":"INDEX($C$42:$H$59,MATCH($P50,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":80.189362290539748},{"$f":"INDEX($C$42:$H$59,MATCH($P50,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":3.2563820744001646},4.2327517603653372E-2,0.95939134591690933,null,null,"Impact of loss of comparator (unweighted, historic data only)"]
[null,null,"YKY","Yorkshire Water",1347.967504628966,1402.0439367298709,54.076432100904867,4.0117014627729951E-2,null,10,{"$f":"INDEX($C$42:$H$59,MATCH($P51,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"YKY"},{"$f":"INDEX($C$42:$H$59,MATCH($P51,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Yorkshire Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P51,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":1347.967504628966},{"$f":"INDEX($C$42:$H$59,MATCH($P51,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":1402.0439367298709},{"$f":"INDEX($C$42:$H$59,MATCH($P51,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":54.076432100904867},4.0117014627729951E-2,0.96143028710852474,null,null,"Upper quartile (UQ)",null,null,{"$f":"PERCENTILE($V$68:$V$85,0.25)","v":0.93471961718241325}]
[null,null,"AFW","Affinity Water",941.90744671733398,968.77182206423515,26.86437534690117,2.8521247433096426E-2,null,11,{"$f":"INDEX($C$42:$H$59,MATCH($P52,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"AFW"},{"$f":"INDEX($C$42:$H$59,MATCH($P52,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Affinity Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P52,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":941.90744671733398},{"$f":"INDEX($C$42:$H$59,MATCH($P52,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":968.77182206423515},{"$f":"INDEX($C$42:$H$59,MATCH($P52,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":26.86437534690117},2.8521247433096426E-2,0.97226965655373909,null,null,"UQ without one efficient company",null,null,{"$f":"PERCENTILE($V$69:$V$85,0.25)","v":0.94117360155561669},{"$f":"W52-W51","v":6.4539843732034363E-3},0]
[null,null,"BRL","Bristol Water",417.54577390907372,341.09748367979967,-76.44829022927405,-0.18308960359857865,null,12,{"$f":"INDEX($C$42:$H$59,MATCH($P53,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"ANH"},{"$f":"INDEX($C$42:$H$59,MATCH($P53,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Anglian Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P53,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":1497.5223837054659},{"$f":"INDEX($C$42:$H$59,MATCH($P53,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":1506.1781918283543},{"$f":"INDEX($C$42:$H$59,MATCH($P53,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":8.6558081228884021},5.780085972051042E-3,0.99425313142239757,null,null,"UQ without one inefficient company",null,null,{"$f":"PERCENTILE($V$68:$V$84,0.25)","v":0.93256828905801215},{"$f":"W53-W51","v":-2.1513281244011084E-3},0]
[null,null,"DVW","Dee Valley Water",76.932980216139583,80.189362290539748,3.2563820744001646,4.2327517603653372E-2,null,13,{"$f":"INDEX($C$42:$H$59,MATCH($P54,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"WSX"},{"$f":"INDEX($C$42:$H$59,MATCH($P54,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Wessex Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P54,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":515.99051693472177},{"$f":"INDEX($C$42:$H$59,MATCH($P54,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":512.82399608662308},{"$f":"INDEX($C$42:$H$59,MATCH($P54,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":-3.1665208480986848},-6.1367810922371719E-3,1.0061746737131307]
[null,null,"PRT","Portsmouth Water",126.37718815260277,138.12290468986879,11.74571653726602,9.2941746124964045E-2,null,14,{"$f":"INDEX($C$42:$H$59,MATCH($P55,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"SRN"},{"$f":"INDEX($C$42:$H$59,MATCH($P55,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Southern Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P55,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":751.35116122276918},{"$f":"INDEX($C$42:$H$59,MATCH($P55,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":739.00519666844025},{"$f":"INDEX($C$42:$H$59,MATCH($P55,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":-12.34596455432893},-1.6431683600830235E-2,1.0167061945030789,null,null,"Industry totex (£m)",null,19452.153588001995]
[null,null,"SBW","Sembcorp Bournemouth Water",115.43824945959452,136.98931939521432,21.551069935619807,0.18668916097140811,null,15,{"$f":"INDEX($C$42:$H$59,MATCH($P56,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"UUW"},{"$f":"INDEX($C$42:$H$59,MATCH($P56,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"United Utilities"},{"$f":"INDEX($C$42:$H$59,MATCH($P56,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":2139.3969758430094},{"$f":"INDEX($C$42:$H$59,MATCH($P56,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":2078.4309770114469},{"$f":"INDEX($C$42:$H$59,MATCH($P56,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":-60.965998831562501},-2.8496814532300355E-2,1.0293327031332187]
[null,null,"SEW","South East Water",642.82512590029705,694.41083789342485,51.585711993127802,8.024843758383024E-2,null,16,{"$f":"INDEX($C$42:$H$59,MATCH($P57,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"SES"},{"$f":"INDEX($C$42:$H$59,MATCH($P57,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Sutton & East Surrey Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P57,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":212.37228944420249},{"$f":"INDEX($C$42:$H$59,MATCH($P57,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":205.17176752072055},{"$f":"INDEX($C$42:$H$59,MATCH($P57,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":-7.2005219234819435},-3.3905185758115436E-2,1.0350950913495189]
[null,null,"SSC","South Staffordshire Cambridge",369.90699240237694,393.0273775114145,23.120385109037557,6.2503238878727913E-2,null,17,{"$f":"INDEX($C$42:$H$59,MATCH($P58,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"WSH"},{"$f":"INDEX($C$42:$H$59,MATCH($P58,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Dwr Cymru (Welsh)"},{"$f":"INDEX($C$42:$H$59,MATCH($P58,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":1282.2950200350347},{"$f":"INDEX($C$42:$H$59,MATCH($P58,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":1169.0138438525767},{"$f":"INDEX($C$42:$H$59,MATCH($P58,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":-113.28117618245801},-8.834252212830318E-2,1.0969031947552743]
[null,null,"SES","Sutton & East Surrey Water",{"$f":"(1-$E$37)*G85+$E$37*E85*5","v":212.37228944420249},{"$f":"(1-$E$37)*H85+$E$37*F85*5","v":205.17176752072055},-7.2005219234819435,-3.3905185758115436E-2,null,18,{"$f":"INDEX($C$42:$H$59,MATCH($P59,$H$42:$H$59,0),COLUMNS($C$42:C$42))","v":"BRL"},{"$f":"INDEX($C$42:$H$59,MATCH($P59,$H$42:$H$59,0),COLUMNS($C$42:D$42))","v":"Bristol Water"},{"$f":"INDEX($C$42:$H$59,MATCH($P59,$H$42:$H$59,0),COLUMNS($C$42:E$42))","v":417.54577390907372},{"$f":"INDEX($C$42:$H$59,MATCH($P59,$H$42:$H$59,0),COLUMNS($C$42:F$42))","v":341.09748367979967},{"$f":"INDEX($C$42:$H$59,MATCH($P59,$H$42:$H$59,0),COLUMNS($C$42:G$42))","v":-76.44829022927405},-0.18308960359857865,1.2241244626156162]
[null,null,"IND","Industry",{"$f":"SUM(E42:E59)","v":17808.296713773056},{"$f":"SUM(F42:F59)","v":18235.786928106299},427.49021433324378,2.4005115211418283E-2,null,null,"IND","Industry",{"$f":"SUM(M42:M59)","v":17808.296713773052},{"$f":"SUM(N42:N59)","v":18235.786928106296},{"$f":"N60-M60","v":427.49021433324378},{"$f":"O60/M60","v":2.4005115211418286E-2}]
[]
[]
[null,"Historic data"]
[]
[null,null,"Unranked: Historic and forecast totex",null,null,null,null,null,null,null,"Unranked: Efficiency ratio",null,null,null,null,null,null,null,null,"Ranked: Efficiency ratio"]
[null,null,"Identifier","Company","Totex - actuals","Totex - modelled (post triangulation)","Company BP projection","Ofwat Forecast",null,null,"Identifier","Company","Efficiency ratio",null,null,null,null,null,null,"Rank (most efficient first)","Company","Efficiency ratio",null,"Company","Efficiency ratio"]
[null,null,null,null,"Historic totex",null,"Forecast totex",null,null,null,null,null,"Historic","Forecast",null,null,null,null,null,null,"Historic totex",null,null,"Forecast totex"]
[null,null,"ANH","Anglian Water",299.50447674109319,301.23563836567087,1703.9025275824099,1656.4341850885216,null,null,"ANH","Anglian Water",{"$f":"E68/F68","v":0.99425313142239757},{"$f":"G68/H68","v":1.0286569444902827},null,null,null,null,null,1,{"$f":"INDEX($K$68:$K$85,MATCH(V68,$M$68:$M$85,0),1)","v":"SBW"},{"$f":"SMALL($M$68:$M$85,T68)","v":0.84268065546449678},null,{"$f":"INDEX($K$68:$K$85,MATCH(Y68,$N$68:$N$85,0),1)","v":"SWB"},{"$f":"SMALL($N$68:$N$85,T68)","v":0.91528362738236524}]
[null,null,"WSH","Dwr Cymru (Welsh)",256.45900400700691,233.80276877051534,1197.5694697348968,1192.2159923273277,null,null,"WSH","Dwr Cymru (Welsh)",{"$f":"E69/F69","v":1.0969031947552741},{"$f":"G69/H69","v":1.0044903586615361},null,null,null,null,null,2,{"$f":"INDEX($K$68:$K$85,MATCH(V69,$M$68:$M$85,0),1)","v":"SWB"},{"$f":"SMALL($M$68:$M$85,T69)","v":0.84481677030185531},null,{"$f":"INDEX($K$68:$K$85,MATCH(Y69,$N$68:$N$85,0),1)","v":"YKY"},0.94332281295570364]
[null,null,"NES","Northumbrian Water",248.78087730407066,266.76960842767278,1285.5122014193221,1307.7251575998116,null,null,"NES","Northumbrian Water",0.93256828905801215,0.983014048440225,null,null,null,null,null,3,"PRT",0.91496184819136972,null,"AFW",0.94678026929837489]
[null,null,"SVE","Severn Trent Water",460.31409692571941,481.14482001850376,2849.8588580412056,2759.706227399839,null,null,"SVE","Severn Trent Water",0.95670591841353869,1.03266747371379,null,null,null,null,null,4,"SEW",0.92571297972592281,null,"TMS",0.95273326114134438]
[null,null,"SWB","South West Water",122.92562284369383,145.50566130425202,634.7627132186991,693.51476878709991,null,null,"SWB","South West Water",0.84481677030185531,0.91528362738236524,null,null,null,null,null,5,"NES",0.93256828905801215,null,"PRT",0.96505324725555452]
[null,null,"SRN","Southern Water",150.27023224455382,147.80103933368804,789.97230014604884,743.47788134945768,null,null,"SRN","Southern Water",1.0167061945030789,1.0625363846900207,null,null,null,null,null,6,"SSC",0.94117360155561669,null,"NES",0.983014048440225]
[null,null,"TMS","Thames Water",642.07282396680955,680.68189242632468,3197.491536953532,3356.1246020980079,null,null,"TMS","Thames Water",0.94327883716446292,0.95273326114134438,null,null,null,null,null,7,"TMS",0.94327883716446292,null,"WSH",1.0044903586615361]
[null,null,"UUW","United Utilities",427.87939516860189,415.6861954022894,2356.2283134007853,2345.0566362904719,null,null,"UUW","United Utilities",1.0293327031332187,1.0047639263536019,null,null,null,null,null,8,"SVE",0.95670591841353869,null,"UUW",1.0047639263536019]
[null,null,"WSX","Wessex Water",103.19810338694435,102.56479921732461,696.1500996551996,670.75827863184622,null,null,"WSX","Wessex Water",1.0061746737131307,1.0378553971411957,null,null,null,null,null,9,"DVW",0.95939134591690944,null,"SBW",1.0117577071867265]
[null,null,"YKY","Yorkshire Water",269.59350092579319,280.40878734597419,1419.6971326178741,1504.996076761413,null,null,"YKY","Yorkshire Water",0.96143028710852463,0.94332281295570364,null,null,null,null,null,10,"YKY",0.96143028710852463,null,"SES",1.0248572207132753]
[null,null,"AFW","Affinity Water",188.3814893434668,193.75436441284702,1020.0544287522338,1077.392993738832,null,null,"AFW","Affinity Water",0.9722696565537392,0.94678026929837489,null,null,null,null,null,11,"AFW",0.9722696565537392,null,"ANH",1.0286569444902827]
[null,null,"BRL","Bristol Water",83.509154781814743,68.219496735959936,534.41246803331524,402.44513051388731,null,null,"BRL","Bristol Water",1.2241244626156162,1.3279138633157697,null,null,null,null,null,12,"ANH",0.99425313142239757,null,"SEW",1.0307774771495342]
[null,null,"DVW","Dee Valley Water",15.386596043227918,16.037872458107948,101.16434372119558,97.454363305398729,null,null,"DVW","Dee Valley Water",0.95939134591690944,1.0380689000467906,null,null,null,null,null,13,"WSX",1.0061746737131307,null,"SSC",1.0324635441934202]
[null,null,"PRT","Portsmouth Water",25.275437630520553,27.624580937973761,134.05737342945744,138.91189300765896,null,null,"PRT","Portsmouth Water",0.91496184819136972,0.96505324725555452,null,null,null,null,null,14,"SRN",1.0167061945030789,null,"SVE",1.03266747371379]
[null,null,"SBW","Sembcorp Bournemouth Water",23.087649891918904,27.397863879042866,132.27358404497434,130.7364234593,null,null,"SBW","Sembcorp Bournemouth Water",0.84268065546449678,1.0117577071867265,null,null,null,null,null,15,"UUW",1.0293327031332187,null,"WSX",1.0378553971411957]
[null,null,"SEW","South East Water",128.56502518005942,138.88216757868497,794.54350748780985,770.8196241200427,null,null,"SEW","South East Water",0.92571297972592281,1.0307774771495342,null,null,null,null,null,16,"SES",1.0350950913495189,null,"DVW",1.0380689000467906]
[null,null,"SSC","South Staffordshire Cambridge",73.981398480475391,78.6054755022829,396.32404594837561,383.86250844139136,null,null,"SSC","South Staffordshire Cambridge",0.94117360155561669,1.0324635441934202,null,null,null,null,null,17,"WSH",1.0969031947552741,null,"SRN",1.0625363846900207]
[null,null,"SES","Sutton & East Surrey Water",42.474457888840497,41.034353504144107,226.00238039976335,220.52084508168977,null,null,"SES","Sutton & East Surrey Water",1.0350950913495189,1.0248572207132753,null,null,null,null,null,18,"BRL",1.2241244626156162,null,"BRL",1.3279138633157697]
[]
[null,"END OF SHEET"]

{"sheet":"PR19 Efficiency Rank","index":30,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"PR19 Efficiency Rank"}]
["This sheet contains the PR19 IAP efficiency scores"]
[null,null,null,"Ranked: Company base wholesale water totex vs Ofwat modelled view for AMP6 (£m, 2017-18 prices)"]
[null,null,null,"Identifier","Company","Actual expenditure (5yrs, historic)","Historical efficiency score","PR19 proposed totex","PR19 our view\n(pre-efficiency)","Historic totex efficiency rank"]
[]
[null,null,null,"PRT","Portsmouth",108.96711089719085,0.82417059798987946,117.76600000000001,145.98205075830901,1]
[null,null,null,"YKY","Yorkshire Water",1155.7413104272732,0.8602986645987013,1457.175,1381.6423345298881,2]
[null,null,null,"WSX","Wessex",436.38851636081114,0.94939098430254565,450.2352013787235,478.68112162447528,3]
[null,null,null,"SWB","South West",576.93713494675524,0.95210806052764874,543.16499999999996,639.38907990140922,4]
[null,null,null,"SRN","Southern Water",571.60090898869032,0.96221671108902318,683.76299999999992,641.6800550684211,5]
[null,null,null,"SSC","South Staffs and Cambridge Water",329.82794809230211,0.97724892114254835,358.58472096014941,357.84217609501275,6]
[null,null,null,"NES","Northumbrian",1065.8809348192722,0.98305678513221828,1062.7729999999999,1131.894133872594,7]
[null,null,null,"ANH","Anglian Water",1168.8253849013361,0.99386923914287417,1462.518204624173,1220.7278161726751,8]
[null,null,null,"TMS","Thames Water",2889.0520943135011,1.0155186966427436,3527.7582671806385,3114.9699361494204,9]
[null,null,null,"SEW","South East",535.36759310389175,1.0228249136896541,562.40899999999988,594.67364600570124,10]
[null,null,null,"SVE","Severn Trent",2152.5450551554327,1.0240957365853758,2084.3942376762498,2326.4204078033554,11]
[null,null,null,"AFW","Affinity",958.00062978256472,1.0474487562561039,943.49652407071108,958.66957825335339,12]
[null,null,null,"UUW","United Utilities",1909.7426169776281,1.0682692422799991,1653.2277770796245,1898.3327644769779,13]
[null,null,null,"BRL","Bristol",363.65591182078026,1.073066380389003,365.19499999999999,356.85328188121241,14]
[null,null,null,"SES","Sutton & East Surrey",176.80514289960115,1.1141429567618917,174.53999999999996,167.03929643741532,15]
[null,null,null,"WSH","Welsh Water",1243.3401898835441,1.1837082030943953,968.24299999999994,1067.7494745558386,16]
[null,null,null,"IND","Industry",{"$f":"SUM(F6:F21)","v":15642.678483370575},null,{"$f":"SUM(H6:H21)","v":16415.243932970268},{"$f":"SUM(I6:I21)","v":16482.54715358606}]
[]
[null,null,null,null,null,"UQ:",{"$f":"_xlfn.PERCENTILE.INC(G6:G21,25%)","v":0.9596895484486796}]